DEUTSCHE MORTGAGE & ASSET RECEIVING CORP SERIES 1998-C1
8-K, 1998-04-13
ASSET-BACKED SECURITIES
Previous: CALIBER LEARNING NETWORK INC, S-1/A, 1998-04-13
Next: FIRST ALLIANCE MORTGAGE LOAN TRUST 1998-1F, 8-K, 1998-04-13



                       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: April 10, 1998
- ------------------------------
(Date of earliest event reported)


                 Deutsche Mortgage & Asset Receiving Corporation
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

    Delaware                       33-08328                    04-3310019
- --------------------------------------------------------------------------------
(State or Other                   (Commission               (I.R.S. Employer
Jurisdiction of                  File Number)              Identification No.)
 Incorporation



         One International Place - Room 520, Boston, Massachusetts 02110
- --------------------------------------------------------------------------------
                      Address of Principal Executive Office



       Registrant's telephone number, including area code: (617) 951-7690



<PAGE>



Item 5. Other Events.

     On March 30, 1998, the Deutsche Mortgage & Asset Receiving Corporation (the
"Company")  caused the issuance,  pursuant to a Pooling and Servicing  Agreement
dated as of March 1, 1998 (the "Pooling and Servicing  Agreement")  by and among
the Company,  Banc One Mortgage Capital Markets, LLC, as servicer and as special
servicer,  LaSalle  National  Bank, as trustee and ABN AMRO Bank N.V., as fiscal
agent  of  Deutsche   Mortgage  &  Asset   Receiving   Corporation,   Commercial
Pass-Through  Certificates,  Series 1998-C1 (the  "Certificates"),  issued in 18
classes:  the Class A-1, Class A-2, Class X, Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class Q-1,  Class
Q-2, Class R and Class LR Certificates.

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

(c)  Exhibits

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

      1                             4                 Pooling and  Servicing  
                                                      Agreement  dated as of 
                                                      March 1,  1998.



<PAGE>


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

                         DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION


                         By:    /s/Nancy D. Smith
                                -----------------
                                Nancy D. Smith
                                President

Date:  April 10, 1998



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


                DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION,
                                    DEPOSITOR


                     BANC ONE MORTGAGE CAPITAL MARKETS, LLC,
                                    SERVICER


                     BANC ONE MORTGAGE CAPITAL MARKETS, LLC,
                                SPECIAL SERVICER


                             LASALLE NATIONAL BANK,
                                     TRUSTEE


                                       and


                               ABN AMRO BANK N.V.,
                                  FISCAL AGENT

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


                         POOLING AND SERVICING AGREEMENT

                            Dated as of March 1, 1998



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

                  Commercial Mortgage Pass-Through Certificates

                                 Series 1998-C1



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


<PAGE>

                                TABLE OF CONTENTS


                                    ARTICLE I

                                   DEFINITIONS

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


                                   ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES

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


                                   ARTICLE III

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

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

SECTION 3.28.   Limitations on and  Authorizations  of the  Servicer and Special
                    Servicer with Respect to Certain Mortgage Loans
SECTION 3.29.   Intentionally Left Blank
SECTION 3.30.   Modification, Waiver, Amendment and Consents
SECTION 3.31.   Duties of Healthcare Adviser; Compensation of Healthcare Adviser
SECTION 3.32.   Healthcare Adviser; Elections
SECTION 3.33.   Limitation on Liability of Healthcare Adviser


                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

SECTION 4.01.   Distributions
SECTION 4.02.   Statements to  Certificateholders;  Reports  by  Trustee;  Other
                    Information Available to the Holders and Others
SECTION 4.03.   Compliance  with  Withholding  Requirements  
SECTION 4.04.   REMIC Compliance  
SECTION 4.05.   Imposition  of Tax on the Trust Fund  
SECTION 4.06.   Remittances; P&I Advances 
SECTION 4.07.   Grantor Trust Reporting


                                    ARTICLE V

                                THE CERTIFICATES

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


                                   ARTICLE VI

              THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

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


                                   ARTICLE VII

                                     DEFAULT

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


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

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


                                   ARTICLE IX

                                   TERMINATION

SECTION 9.01.   Termination


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

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


<PAGE>
                                TABLE OF EXHIBITS

Exhibit A-1     Form of Class A-1 Certificate
Exhibit A-2     Form of Class A-2 Certificate
Exhibit A-3     Form of Class X Certificate
Exhibit A-4     Form of Class B Certificate
Exhibit A-5     Form of Class C Certificate
Exhibit A-6     Form of Class D Certificate
Exhibit A-7     Form of Class E Certificate
Exhibit A-8     Form of Class F Certificate
Exhibit A-9     Form of Class G Certificate
Exhibit A-10    Form of Class H Certificate
Exhibit A-11    Form of Class J Certificate
Exhibit A-12    Form of Class K Certificate
Exhibit A-13    Form of Class L Certificate
Exhibit A-14    Form of Class M Certificate
Exhibit A-15    Form of Class Q-1 Certificate
Exhibit A-16    Form of Class Q-2 Certificate
Exhibit A-17    Form of Class R Certificate
Exhibit A-18    Form of Class LR Certificate
Exhibit B-1     Mortgage Loan Schedule
Exhibit B-2     Healthcare Loan Schedule
Exhibit B-3     Servicing Fee Rate  Schedule  with  Respect to Certain  Mortgage
                    Loans
Exhibit C-1     Form of Transferee Affidavit
Exhibit C-2     Form of Transferor Letter
Exhibit D-1     Form of Investment Representation Letter
Exhibit D-2     Form of ERISA Representation Letter
Exhibit E       Form of Request for Release
Exhibit F       Form of Custodial Agreement
Exhibit G       Securities Legend
Exhibit H-1     BCMC Purchase Agreement
Exhibit H-2     ContiTrade Purchase Agreement
Exhibit H-3     GACC Purchase Agreement
Exhibit H-4     MSMC Purchase Agreement
Exhibit H-5     RMF Purchase Agreement
Exhibit I       Form of Regulation S Transfer Certificate
Exhibit J       Form of Transfer Certificate  for Exchange or Transfer from Rule
                    144A Global  Certificate to Regulation S Global  Certificate
                    during the Restricted Period
Exhibit K       Formof Transfer  Certificate  for Exchange or Transfer from Rule
                    144A Global  Certificate to Regulation S Global  Certificate
                    after the Restricted Period
Exhibit L       Formof  Transfer  Certificate  for  Exchange  or  Transfer  from
                    Regulation  S  Global   Certificate   to  Rule  144A  Global
                    Certificate
Exhibit M-1     Form of Comparative Financial Status Report
Exhibit M-2     Form of Delinquent Loan Status Report
Exhibit M-3     Form of Historical Loan Modification Report
Exhibit M-4     Form of Historical Loss Estimate Report
Exhibit M-5     Form of REO Status Report
Exhibit M-6     Form of Watch List
Exhibit M-7     Form of Operating Statement Analysis Report
Exhibit M-8     Form of Operating Statement Analysis Worksheet
Exhibit M-9     CSSA 100.1 Set-Up Data Record Layout
Exhibit M-10    CSSA 100.1 Periodic Data Record Layout
Exhibit M-11    CSSA 100.1 Property Data File


<PAGE>

     Pooling and Servicing Agreement,  dated as of March 1, 1998, among Deutsche
Mortgage & Asset Receiving Corporation,  as Depositor, Banc One Mortgage Capital
Markets,  LLC, as Servicer,  Banc One Mortgage Capital Markets,  LLC, as initial
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.


                             PRELIMINARY STATEMENT:

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

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

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

            Class             Certificate Balance or Notional Balance
            -----             ---------------------------------------

          Class A-1                       $  382,886,000
          Class A-2                       $  852,361,000
          Class X(1)                      $1,816,539,338
          Class B                         $  108,992,000
          Class C                         $  108,992,000
          Class D                         $   99,909,000
          Class E                         $   27,248,000
          Class F                         $   45,413,000
          Class G                         $   45,413,000
          Class H                         $   18,165,000
          Class J                         $   22,706,000
          Class K                         $   22,706,000
          Class L                         $   40,872,000
          Class M                         $   40,878,155

- ------------------------------
(1)  The  initial  Notional  Balance  of  Class X  Certificates  is equal to the
     Lower-Tier  Balance  of the  Class  LWAC  Interest,  which  corresponds  to
     99.9999% of the aggregate Stated  Principal  Balance of the Mortgage Loans,
     as of the Cut-off Date.

     The initial  Certificate Balance of each of the Class Q-1, Class Q-2, Class
R and Class LR  Certificates  is zero.  Additionally,  the Class Q-1, Class Q-2,
Class  R and  Class  LR  Certificates  do  not  have  a  Notional  Balance.  The
Certificate  Balance  of any  Class  of  Certificates  outstanding  at any  time
represents the maximum  amount which holders  thereof are entitled to receive as
distributions  allocable to principal  from the cash flow on the Mortgage  Loans
and the other  assets in the Trust Fund;  provided,  however,  that in the event
that amounts previously  allocated as Realized Losses to a Class of Certificates
in reduction  of the  Certificate  Balance  thereof are  subsequently  recovered
(including without limitation after the reduction of the Certificate  Balance of
such Class to zero),  such Class may  receive  distributions  in respect of such
recoveries in accordance with the priorities set forth in Section 4.01.

     The initial  Lower-Tier  Balances  and per annum rates of interest  for the
Lower-Tier Regular Interests are set forth in Section 4.01(a)(i).

     As of the  Cut-off  Date,  the  Mortgage  Loans  have an  aggregate  Stated
Principal Balance equal to approximately $1,816,541,155.

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


<PAGE>
                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.01.  Defined Terms.

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

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

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

     "Actual/365  Mortgage  Loans":  The Mortgage Loans indicated as such in the
Mortgage Loan Schedule.

     "Adjustment  Rate":  With  respect  to  any  future  Distribution  Date,  a
percentage equal to the excess of the Weighted Average Net Mortgage Pass-Through
Rate for the current  Distribution  Date over (i) the Pass-Through  Rate for the
Class A-1 Certificates if such subsequent  Distribution Date occurs on or before
the Assumed Final  Distribution  Date for the Class A-1  Certificates,  (ii) the
Pass-Through Rate for the Class A-2 Certificates if such subsequent Distribution
Date  occurs  after  the  Assumed  Final  Distribution  Date for the  Class  A-1
Certificates and on or before the Assumed Final  Distribution Date for the Class
A-2  Certificates  and,  (iii)  if  such  subsequent  Distribution  Date  occurs
thereafter,  the  Pass-Through  Rate for the most senior  class of  Certificates
(other than the Class X Certificates)  for which the Assumed Final  Distribution
Date coincides with or follows such subsequent Distribution Date.

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

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

     "Advance  Rate": A per annum rate equal to the 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
Servicer  Remittance  Date.  Interest at the Advance  Rate will accrue from (and
including) the date on which the related  Advance is made or the related expense
incurred to (but  excluding) the date on which such amounts are recovered out of
amounts  received on the Mortgage  Loan as to which such  Advances  were made or
servicing  expenses  incurred  or the first  Servicer  Remittance  Date  after a
determination of non-recoverability,  as the case may be, is made, provided that
such  interest at the Advance  Rate will  continue to accrue to the extent funds
are not  available  in the  Collection  Account for such  reimbursement  of such
Advance.

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

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

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

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

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

     "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 any Mortgage  Loan that is
indicated on the Mortgage Loan Schedule as having a Revised Rate,  the date upon
which such Mortgage Loan commences accruing interest at such Revised Rate.

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

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

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

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

     "Appraisal  Reduction Event":  With respect to any Mortgage Loan, the first
Distribution  Date  following the earliest of (i) the first  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 pursuant to the
terms  hereof,  which  extension  does not change the Mortgage  Rate,  principal
balance  or  amortization  terms of any  Mortgage  Loan or the amount of Monthly
Payments on the Mortgage Loan (unless during such extension  period the borrower
has been  delinquent  for at least 60 days or more,  in which  case,  the  first
Distribution  Date  following  such 60 day  delinquency),  (ii) 30 days after an
uncured  Delinquency  (without  regard to the  application  of any grace period)
occurs in respect of such Mortgage  Loan,  (iii)  immediately  after the date on
which a reduction in the amount of Monthly  Payments on such Mortgage Loan, or a
change in the Mortgage  Rate,  principal  balance or  amortization  terms of any
Mortgage  Loan or the amount of Monthly  Payments of such  Mortgage  Loan (other
than an  extension  of the Maturity  Date),  becomes  effective as a result of a
modification  of such Mortgage Loan by the Special  Servicer,  (iv)  immediately
after a receiver has been appointed,  (v) immediately  after a borrower declares
bankruptcy, (vi) immediately after a Mortgage Loan becomes an REO Mortgage Loan,
(vii) upon a default in the  payment of a Balloon  Payment,  (viii)  immediately
upon the  occurrence of an event for which a Property  Advance would be required
to be made by the Servicer or Special  Servicer,  or (ix) any other event which,
in the  discretion  of the Servicer and of which the Servicer  becomes  aware in
performing its obligations hereunder, in accordance with the Servicing Standard,
would  materially  and  adversely  impair the value of a Mortgaged  Property and
security for the related  Mortgage Loan.  The Special  Servicer shall notify the
Servicer  promptly  upon the  occurrence  of any of the  foregoing  events  with
respect to any Specially Serviced Mortgage Loan.

     "Asset Status Report":  As defined in Section 3.26(f).

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

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

     "Assumed Final Distribution  Date": The Assumed Final Distribution Date for
the  Class X,  Class  A-1,  Class  A-2,  Class B,  Class C,  Class D and Class E
Certificates is as set forth below:

                                                      Assumed Final
            Class                                   Distribution Date
            -----                                   -----------------
          Class X...................................February 15, 2023
          Class A-1.................................September 15, 2007
          Class A-2.................................February 15, 2008
          Class B...................................February 15, 2008
          Class C...................................March 15, 2008
          Class D...................................July 15, 2012
          Class E...................................November 15, 2012

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

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

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

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

     "Available  Funds":  For a Distribution Date, the sum of (i) all previously
undistributed  Monthly  Payments 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 Servicer in the Collection  Period relating to
such Distribution  Date, (ii) all other amounts received by the Servicer in such
Collection  Period and  required to be placed in the  Collection  Account by the
Servicer  pursuant to Section 3.05 allocable to such Mortgage Loans, and all P&I
Advances  made by the  Servicer,  the Trustee or the Fiscal  Agent in respect of
such  Distribution  Date, (iii) any late payments of Monthly  Payments  received
after the end of the Collection  Period relating to such  Distribution  Date but
prior to the related Servicer  Remittance Date and (iv) any Servicer  Prepayment
Interest  Shortfalls  remitted by the Servicer to the  Collection  Account,  but
excluding the following:

          (a)  amounts  permitted  to be used to  reimburse  the  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  Trustee  Fee  and  an  amount
               representing  any  applicable  Special  Servicing   Compensation,
               including  interest  thereon at the  Advance  Rate as provided in
               this Agreement;

          (c)  all amounts in the nature of late fees  (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,  which the  Servicer  or the
               Special Servicer is entitled to retain as Servicing  Compensation
               or Special Servicing Compensation, respectively;

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

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

          (f)  all amounts representing certain expenses reimbursable or payable
               to the Servicer,  the Special Servicer, the Trustee or the Fiscal
               Agent and other amounts  permitted to be retained by the Servicer
               or withdrawn by the Servicer from the  Collection  Account to the
               extent expressly set forth in this Agreement (including,  without
               limitation,  as  provided  in  Section  3.06  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
               Distribution  Account, the Default Interest Distribution Account,
               the Excess Interest  Distribution Account, or any REO Account or,
               to the extent  payable to the Trustee or the  Servicer  under the
               terms of the related Mortgage Loan, any Cash Collateral  Account,
               any Lock-Box  Account or any Reserve Account or, in each case, in
               Permitted Investments in which such funds may be invested;

          (h)  all  amounts   received   with  respect  to  each  Mortgage  Loan
               previously  purchased or repurchased from the Trust Fund pursuant
               to  Sections  2.03(d),  2.03(e),  3.18 or 9.01 during the related
               Collection  Period  and  subsequent  to the date as of which such
               Mortgage Loan was purchased or repurchased;

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

          (j)  Prepayment Premiums;

          (k)  Excess Interest; and

          (l)  Default Interest.

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

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

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

     "BCMC":  Boston Capital Mortgage Company Limited Partnership.

     "BCMC Loans":  The Mortgage Loans conveyed to the Depositor pursuant to the
BCMC Purchase Agreement.

     "BCMC Purchase Agreement": The Mortgage Loan Purchase Agreement dated as of
the Cut-off  Date between  BCMC and the  Depositor,  a copy of which is attached
hereto as Exhibit H-1.

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

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

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

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

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

     "Cash  Deposit":  An amount  equal to all cash  payments of  principal  and
interest  received  by the  Mortgage  Loan  Sellers in respect of their  related
Mortgage  Loans prior to or on the  Closing  Date that are due after the Cut-off
Date, to the extent transferred to the Trust Fund pursuant to Section 2.01.

     "CEDEL":  Citibank,  N.A.,  as  depositary  for CEDEL  Bank,  S.A.,  or its
successor in such capacity.

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

     "Certificate  Balance":  With respect to any Class of  Certificates  (other
than the Class X, Class Q-1, Class Q-2 Class R and Class LR Certificates) (a) on
or prior to the  first  Distribution  Date,  an  amount  equal to the  aggregate
initial  Certificate  Balance of such Class,  as  specified  in the  Preliminary
Statement  hereto,  (b)  as  of  any  date  of  determination  after  the  first
Distribution Date, the Certificate  Balance of such Class of Certificates on the
Distribution  Date  immediately  prior  to  such  date  of  determination  after
distributions  and Realized Losses allocable to principal have been made thereon
on such prior  Distribution  Date;  provided  that for  purposes of  determining
Voting Rights,  the  Certificate  Balance of the Class (other than the Class A-1
and Class A-2  Certificates)  shall be deemed to have been  reduced by an amount
equal to the amount of Appraisal  Reductions  allocated  for purposes of Section
4.06(e);  provided  further  that no such  reduction  shall  apply to the Voting
Rights of the Class X Certificates.

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

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

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

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

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

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

          (iv) for the  purpose  of  exercising  its  rights  as a member of the
Controlling  Class, any Certificate  beneficially  owned by the Special Servicer
will be deemed outstanding.

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

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

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

     "Class A-1 Pass-Through Rate": A per annum rate equal to 6.22%.

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

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

     "Class A-2 Pass-Through Rate": A per annum rate equal to 6.538%.

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

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

     "Class B Pass-Through Rate": A per annum rate equal to 6.664%.

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

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

     "Class C Pass-Through Rate": A per annum rate equal to the 6.861%.

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

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

     "Class D Pass-Through Rate": A per annum rate equal to 7.231%.

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

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

     "Class E Pass-Through  Rate": A per annum rate equal to the lesser of 7.50%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

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

     "Class F Pass-Through  Rate": A per annum rate equal to the lesser of 7.50%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

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

     "Class G Pass-Through  Rate": A per annum rate equal to the lesser of 7.50%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

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

     "Class H Pass-Through  Rate": A per annum rate equal to the lesser of 7.50%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

     "Class  Interest  Shortfall":  On any  Distribution  Date for any  Class of
Certificates,  the amount of interest  required to be distributed to the Holders
of such Class pursuant to Section  4.01(b) on such  Distribution  Date minus the
amount  of  interest  actually  distributed  to such  Holders  pursuant  to such
Section, if any.

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

     "Class J Pass-Through  Rate": A per annum rate equal to the lesser of 6.22%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

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

     "Class K Pass-Through  Rate": A per annum rate equal to the lesser of 6.22%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

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

     "Class L Pass-Through  Rate": A per annum rate equal to the lesser of 6.22%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

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

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

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

     "Class M Pass-Through  Rate": A per annum rate equal to the lesser of 6.22%
and the Weighted Average Net Mortgage Pass-Through Rate.

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

     "Class  Q-1  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in  substantially  the form set forth in Exhibit A-15 hereto.  None of
the Class Q-1  Certificates  has a  Pass-Through  Rate,  Certificate  Balance or
Notional Balance.

     "Class  Q-2  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in  substantially  the form set forth in Exhibit A-16 hereto.  None of
the Class Q-2  Certificates  has a  Pass-Through  Rate,  Certificate  Balance or
Notional Balance.

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

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

     "Class X Pass-Through Rate": A per annum rate equal to the Weighted Average
Net Mortgage Pass-Through Rate minus the Weighted Average Pass-Through Rate. The
Class X Pass-Through  Rate represents a "specified  portion," within the meaning
of Treasury Regulations Section 1.860G-1(a)(2),  of the interest payments on the
Class LWAC Interest.

     "Clipper Pooling and Servicing Agreement": As defined in Section 3.01(a).

     "Clipper Remittance Agreement":  As defined in Section 3.01(a).

     "Clipper Servicer":  As defined in Section 3.01(a).

     "Closing Date":  March 30, 1998.

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

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

     "Collection Account":  The trust account or accounts created and maintained
by the Servicer  pursuant to Section 3.05(a),  which shall be entitled "Banc One
Mortgage Capital  Markets,  LLC, in trust for LaSalle National Bank, as Trustee,
in trust  for  Holders  of  Deutsche  Mortgage  & Asset  Receiving  Corporation,
Commercial  Mortgage  Pass-Through  Certificates,   Series  1998-C1,  Collection
Account" and which must be an Eligible Account.

     "Collection Period":  With respect to a Distribution Date and each Mortgage
Loan,  the  period  beginning  on the day  after  the last day of the  preceding
Collection  Period (or, in the case of the Distribution  Date occurring in April
1998,  on the day after the Cut-off Date) and ending at the close of business on
the 6th business day prior to such Distribution Date.

     "Commission":  The Securities and Exchange Commission.

     "Comparative  Financial Status Report": A report  substantially  containing
the content described in Exhibit M-1 attached hereto, setting forth, among other
things,  the  occupancy,  revenue,  net  operating  income or net cash flow,  as
applicable,  and Debt Service  Coverage  Ratio for each  Mortgage Loan as of the
date of the latest financial  information  available  immediately  preceding the
preparation  of such  report for each of the  following  three  periods  (to the
extent  such  information  is  available):   (i)  the  most  current   available
year-to-date, (ii) the previous two full fiscal years, and (iii) the "base year"
(representing the original analysis of information used as of the Cut-off Date).
For the  purposes  of the  Servicer's  production  of any  such  report  that is
required to state  information  for any period  prior to the Cut-off  Date,  the
Servicer  may  conclusively  rely  (without  independent  verification),  absent
manifest error, on information provided to it by the Mortgage Loan Sellers.

     "ContiTrade":  ContiTrade Services L.L.C.

     "ContiTrade  Loans":  The Mortgage Loans conveyed to the Depositor pursuant
to the ContiTrade Purchase Agreement.

     "ContiTrade Purchase Agreement": The Mortgage Loan Purchase Agreement dated
as of the Cut-off Date between ContiTrade and the Depositor,  a copy of which is
attached hereto as Exhibit H-2.

     "Controlling Class": As of any date of determination,  the Class of Regular
Certificates  (other than the Class X Certificates) with the latest alphabetical
Class  designation  that has a then  aggregate  Certificate  Balance (net of any
Appraisal  Reduction  Amount)  at least  equal to the  lesser  of (i) 25% of the
initial aggregate  Certificate Balance of such Class of Regular  Certificates as
of the Closing Date and (ii) 2% of the aggregate Certificate Balance (net of any
Appraisal  Reduction  Amount) of all the  Regular  Certificates  (other than the
Class X Certificates) as of such date of determination.  As of the Closing Date,
the  Controlling  Class  will  be the  Class M  Certificates.  For  purposes  of
determining  the  Controlling  Class,  the Class A-1 and Class A-2  Certificates
collectively will be treated as one Class.

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

     "Corporate  Trust Office":  The principal  office of the Trustee located at
135 South  LaSalle  Street,  Suite 1625,  Chicago,  Illinois  60674-4107  or the
principal trust office of any successor trustee qualified and appointed pursuant
to Section 8.08.

     "Corrected  Mortgage  Loan":  As defined under the  definition of Specially
Serviced Mortgage Loan.

     "Cross-over  Date":  means the  Distribution  Date on which the Certificate
Balance  of each  Class of  Certificates  other than the Class A-1 and Class A-2
Certificates have been reduced to zero.

     "CSSA  Reports":  Reports  substantially  in the forms of the CSSA standard
reporting  package  attached as Exhibits  M-9, M-10 and M-11, as the same may be
modified from time to time, with reasonable time allowed for the  implementation
of such modified forms.

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

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

     "Cut-off Date":  March 1, 1998.

     "Debt Service Coverage Ratio":  With respect to any Mortgage Loan as of any
date of determination  and for any period,  the ratio calculated by dividing the
net operating income or net cash flow, as applicable,  of the related  Mortgaged
Property  or  Mortgaged  Properties,  as the case may be, for the most  recently
ended  one-year  period for which data is available  from the related  Borrower,
before  payment of any  scheduled  payments of  principal  and  interest on such
Mortgage Loan but after  funding of required  reserves and  "normalized"  by the
Servicer  pursuant to Section 3.13, by the annual debt service (or, with respect
to interest  only  Mortgage  Loans,  the future  amortizing  interest  payments)
required  by such  Mortgage  Loan.  Annual debt  service  (or,  with  respect to
interest only Mortgage Loans, the future amortizing  interest payments) shall be
calculated  by  multiplying  the  Monthly  Payment  in  effect  on such  date of
determination for such Mortgage Loan by 12.

     "Default Interest":  With respect to any Mortgage Loan, interest accrued on
such Mortgage  Loan at the excess of (i) the related  Default Rate over (ii) the
sum of the related Mortgage Rate and, if applicable, the related Excess Rate.

     "Default  Interest  Distribution  Account":  The trust  account or accounts
created and  maintained  as a separate  trust account or accounts by the Trustee
pursuant to Section 3.05(d),  which shall be entitled "LaSalle National Bank, as
Trustee,   in  trust  for  Holders  of  Deutsche   Mortgage  &  Asset  Receiving
Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series 1998-C1,
Default Interest  Distribution  Account" and which must be an Eligible  Account.
The  Default  Interest  Distribution  Account  shall  not  be an  asset  of  the
Lower-Tier REMIC or the Upper-Tier REMIC formed hereunder.

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

     "Defect":  As defined in Section 2.03(e).

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

     "Delinquent  Loan Status  Report":  A report  substantially  containing the
content  described in Exhibit M-2 attached  hereto,  setting forth,  among other
things,  those  Mortgage  Loans  which,  as of  the  close  of  business  on the
Determination Date immediately preceding the respective  Distribution Date, were
delinquent 30 days,  delinquent 60 days, delinquent 90 days or more, current but
specially serviced, or were in foreclosure but were not REO Property.

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

     "Depositor":  Deutsche Mortgage & Asset Receiving  Corporation,  a Delaware
corporation, and its successors and assigns.

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

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

     "Determination  Date":  The 6th Business Day  preceding  each  Distribution
Date.

     "Directing  Certificateholder":  The  Controlling  Class  Certificateholder
selected  by more  than  50% of the  Controlling  Class  Certificateholders,  by
Certificate  Balance,  as certified by the Trustee from time to time;  provided,
however,   that  (i)  absent   such   selection,   or  (ii)  until  a  Directing
Certificateholder  is so  selected  or (iii)  upon  receipt  of a notice  from a
majority of the Controlling Class  Certificateholders,  by Certificate  Balance,
that a Directing  Certificateholder  is no longer  designated,  the  Controlling
Class  Certificateholder  that owns the largest aggregate Certificate Balance of
the  Controlling  Class  will  be  the  Directing  Certificateholder;  provided,
further,  however,  that in order for the  Trustee to certify  the status of the
Directing Certificateholder, the Directing Certificateholder must provide notice
and certification to the Trustee as to its status as Directing Certificateholder
upon which the Trustee shall use its best efforts to verify such status.  In the
event  that the  Trustee  is  unable  to  verify  the  status  of the  Directing
Certificateholder,  it  shall  provide  written  notice  to the  Holders  of the
Controlling Class as to the designation of the Directing Certificateholder.

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

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

     "Distribution   Account":   The  trust  account  or  accounts  created  and
maintained as a separate  trust  account or accounts by the Trustee  pursuant to
Section 3.05(b),  which shall be entitled "LaSalle National Bank, as Trustee, in
trust for Holders of Deutsche Mortgage & Asset Receiving Corporation, Commercial
Mortgage Pass-Through  Certificates,  Series 1998-C1,  Distribution Account" and
which must be an Eligible Account.

     "Distribution Date": The 15th day of each month, or if such 15th day is not
a Business Day, the Business Day immediately following such 15th day, commencing
in April, 1998.

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

     "DMG":  Deutsche Morgan Grenfell, Inc.

     "Due Date": With respect to any Distribution Date and/or any Mortgage Loan,
as the case may be,  either the first day or the tenth day or the  fifteenth day
or the twentieth day of the month in the related Collection Period.

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

     "Eligible Account": Any of (i) (A) an account or accounts maintained with a
depository   institution   or  trust  company  the  short  term  unsecured  debt
obligations  or commercial  paper of which are rated at least P-1 by Moody's and
F-1+ by Fitch (if rated by Fitch)  in the case of  accounts  in which  funds are
held for 30 days or less (or,  in the case of  accounts  in which funds are held
for more than 30 days,  the long term  unsecured  debt  obligations of which are
rated at least "AA" by Fitch (if rated by Fitch) and "Aa2" by Moody's) or (B) as
to which the Trustee has received written  confirmation  from each of the Rating
Agencies that holding funds in such account would not cause any Rating Agency to
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 and 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 Servicer. Eligible Accounts may
bear interest.

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

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

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

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

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

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

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

     "Excess Interest":  With respect to each of the Mortgage Loans indicated on
the Mortgage Loan Schedule as having a Revised  Rate,  interest  accrued on such
Mortgage Loan allocable to the Excess Rate.

     "Excess  Interest  Distribution  Account":  The trust  account or  accounts
created and  maintained  as a separate  trust account or accounts by the Trustee
pursuant to Section 3.05(e),  which shall be entitled "Deutsche Mortgage & Asset
Receiving Corporation,  as Trustee, in trust for Holders of Asset Securitization
Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series 1998-C1,
Excess Interest Distribution Account" and which must be an Eligible Account. The
Excess  Interest  Distribution  Account shall not be an asset of the  Lower-Tier
REMIC or the Upper-Tier REMIC formed hereunder.

     "Excess Prepayment Interest Shortfall": With respect to the Mortgage Loans,
the  aggregate  Prepayment  Interest  Shortfalls in excess of the sum of (i) the
Prepayment Interest Excess and (ii) the aggregate Master Servicing Fee.

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

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

     "Exchange Act Report": A monthly  Distribution Date Statement,  Comparative
Financial Status Report, Delinquent Loan Status Report, Historical Loss Estimate
Report,  Historical  Loan  Modification  Report,  REO Status  Report,  Operating
Statement  Analysis,  Operating  Statement  Analysis  Worksheet,  Watch List, or
report pursuant to Section  4.02(b)(i) or Annual  Compliance  Report to be filed
with the  Commission,  under cover of the related form  required by the Exchange
Act.

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

     "FHA":  The Federal Housing Administration.

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

     "Final  Adjustment  Distribution  Date":  For any Class of  Certificates in
respect of any  prepayment  means the Assumed Final  Distribution  Date for such
Class.

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

     "Financial Market Publisher":  Bloomberg Financial Service.

     "Fiscal Agent":  ABN AMRO Bank N.V., 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 IBCA, Inc., or its successor in interest.

     "Fixed Interest Payment Adjustment":  With respect to any of the Class A-1,
Class A-2, Class B, Class C, Class D or Class E Certificates  and any prepayment
of  principal  that is  applied,  in  whole  or in  part,  in  reduction  of the
Certificate  Balance of such Class on any Distribution Date,  one-twelfth of the
product of (a) the amount, if any, by which the Pass-Through Rate for such Class
exceeds the applicable  Reinvestment Yield (compounding monthly),  multiplied by
(b) the applicable Prepayment Amount.

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

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

     "GACC":  German American Capital Corporation.

     "GACC Loans":  The Mortgage Loans conveyed to the Depositor pursuant to the
GACC Purchase Agreement.

     "GACC Purchase Agreement": The Mortgage Loan Purchase Agreement dated as of
the Cut-off  Date between  GACC and the  Depositor,  a copy of which is attached
hereto as Exhibit H-3.

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

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

     "Healthcare Adviser": Survey, LLC, an Alabama limited liability company, or
its  successor  in  interest,  or any  successor  Healthcare  Adviser  as herein
provided.

     "Healthcare  Adviser Fee": With respect to each Healthcare Loan and for any
Distribution  Date,  a portion  of the  Servicing  Fee  which is an  amount  per
Interest  Accrual  Period equal to the portion of the Servicing Fee which is the
product  of (i)  one-twelfth  of the  Healthcare  Adviser  Fee Rate and (ii) the
Stated  Principal  Balance  of such  Healthcare  Loan as of the Due  Date in the
immediately  preceding  Collection  Period (without giving effect to payments of
principal on such Healthcare Loan on such Due Date).

     "Healthcare Adviser Fee Rate": A per annum rate equal to : (a) with respect
to a Healthcare Loan that is a ContiTrade  Loan, 0.02% and (b) with respect to a
Healthcare Loan that is an RMF Loan,  0.02% (except with respect to the Mortgage
Loans known as the Clipper Loan  Participations  (Loan Numbers  CLP001,  CLP002,
CLP003,  CLP004, CLP005 and CLP006) for which the Healthcare Adviser Fee will be
0.03125%).

     "Healthcare Adviser Standard": With respect to the Healthcare Adviser shall
mean providing advice and consultation  with respect to the Healthcare Loans and
Healthcare Properties using the same care, skill,  prudence,  and diligence with
which, it (a) advises and administers  similar health care loans and health care
properties comparable to the Healthcare Loans and Healthcare Properties and held
for other  third-party  portfolios  or (b) advises and  administers  health care
loans or health  care  properties  for its own  account,  whichever  standard is
higher,  but without  regard to (i) any known  relationship  that the Healthcare
Adviser,  or an affiliate of the Healthcare  Adviser may have with the borrowers
or any other party to this  Agreement;  (ii) the ownership of any Certificate by
the  Healthcare  Adviser  or  any  affiliate  of  the  Healthcare   Adviser,  as
applicable; (iii) the Healthcare Adviser's right to receive compensation for its
services under this Agreement or with respect to any particular transaction;  or
(iv) the  ownership  or advising or  management  for others,  by the  Healthcare
Adviser of other health care loans or health care properties.

     "Healthcare Loans":  Mortgage Loans which are listed on Exhibit B-2 hereto.

     "Healthcare Property":  A Mortgage Property securing a Healthcare Loan.

     "Historical Loan Modification  Report": A report  substantially  containing
the content described in Exhibit M-3 attached hereto, setting forth, among other
things,  those  Mortgage  Loans  which,  as of  the  close  of  business  on the
Determination Date immediately preceding the respective  Distribution Date, have
been  modified  pursuant to this  Agreement  (i) during the  related  Collection
Period and (ii) since the Cut-off  Date,  showing the  original  and the revised
terms thereof.

     "Historical Loss Estimate Report":  A report  substantially  containing the
content  described in Exhibit M-4 attached  hereto,  setting forth,  among other
things,  as of the  close of  business  on the  Determination  Date  immediately
preceding  the  respective  Distribution  Date,  (i)  the  aggregate  amount  of
Liquidation Proceeds and Liquidation  Expenses,  both for the current period and
historically,  and (ii) the  amount of  Realized  Losses  occurring  during  the
related Collection Period, set forth on a Mortgage Loan-by-Mortgage Loan basis.

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

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

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

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

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

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

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

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

     "Interest  Accrual Amount":  With respect to any Distribution  Date and any
Class of Certificates (other than the Class Q-1, Class Q-2, Class R and Class LR
Certificates),  an amount  equal to interest  for the related  Interest  Accrual
Period  at the  Pass-Through  Rate for such  Class  on the  related  Certificate
Balance or Notional Balance, as applicable (provided,  that for interest accrual
purposes  any  distributions  in reduction  of  Certificate  Balance or Notional
Balance,  as applicable,  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)  minus the
amount of any Excess Prepayment  Interest Shortfall allocated to such Class with
respect to such  Distribution  Date.  Calculations of interest due in respect of
the  Certificates  shall be made on the basis of a 360-day  year  consisting  of
twelve 30-day months.

     "Interest  Accrual  Period":  With respect to any  Distribution  Date,  the
calendar month  immediately  preceding the month in which such Distribution Date
occurs.

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

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

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

     "IRS":  The Internal Revenue Service.

     "LCLP": Llama Company, L.P.

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

     "Liquidation  Fee":  An amount  equal to 1.0% of all  payments  or proceeds
received in connection with the liquidation of any Specially  Serviced  Mortgage
Loan.

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

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

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

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

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

     "Lock-Box  Agreement":  With  respect to any  Mortgage  Loan,  the lock-box
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, the period of time
specified in the related Loan Documents  during which  voluntary  prepayments by
the related Borrower are prohibited.

     "Lower-Tier  Balance":  With  respect  to any Class of  Lower-Tier  Regular
Interest, the principal balance specified in Section 4.01(a)(i). For purposes of
all  computations  under  this  Agreement,  the  Lower-Tier  Balances  shall  be
expressed to eight decimal places.

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

     "Lower-Tier  Regular  Interests":  The Class A-1-L, Class A-2-L, Class B-L,
Class C-L,  Class D-L,  Class E-L,  Class F-L,  Class G-L, Class H-L, Class J-L,
Class K-L, Class L-L, Class M-L and Class LWAC Interests.

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

     "Lower-Tier  Remittance  Rate":  With  respect  to any Class of  Lower-Tier
Regular Interest, the rate specified in Section 4.01(a)(i).

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

     "MAI":  Member of the Appraisal Institute.

     "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  Servicing  Fee":  With respect to each  Mortgage  Loan and for any
Distribution Date, an amount per Interest Accrual Period equal to the product of
(i) one-twelfth of the Master  Servicing Fee Rate and (ii) the Stated  Principal
Balance of such  Mortgage Loan as of the Due Date in the  immediately  preceding
Collection  Period  (without  giving  effect to  payments of  principal  on such
Mortgage Loan on such Due Date).

     "Master Servicing Fee Rate":  A rate equal to .015% per annum.

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

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

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

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

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

     "Mortgage Loan": Each of the mortgage loans transferred and assigned to the
Trustee  pursuant to Section  2.01 and from time to time held in the Trust Fund,
the mortgage loans originally so transferred, assigned and held being identified
on the Mortgage Loan  Schedule as of the Cut-off  Date.  Such term shall include
any REO Mortgage  Loan,  Specially  Serviced  Mortgage Loan or any Mortgage Loan
that has been defeased in whole or in part.

     "Mortgage  Loan  Purchase  Agreements":  Collectively,  the  BCMC  Purchase
Agreement,  the ContiTrade Purchase Agreement,  the GACC Purchase Agreement, the
MSMC Purchase Agreement and the RMF Purchase Agreement.

     "Mortgage Loan Schedule":  The list of Mortgage Loans included in the Trust
Fund as of the Closing Date being  attached  hereto as Exhibit  B-1,  which list
shall set forth the following information with respect to each Mortgage Loan:

          (a)  the loan number;

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

          (c)  the  Mortgage  Rate in effect as of the Cut-off Date and that the
               Mortgage Loan is a fixed rate Mortgage Loan;

          (d)  the original principal balance;

          (e)  the Stated Principal Balance as of the Cut-off Date;

          (f)  the (A) Maturity Date for each Mortgage Loan and (B) with respect
               to each Mortgage Loan with an  Anticipated  Repayment  Date,  the
               Anticipated Repayment Date;

          (g)  the Due Date;

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

          (i)  whether such Mortgage Loan has an Anticipated Repayment Date;

          (j)  the Primary Servicing Fee Rate; and

          (k)  whether the Mortgage Loan is an Actual/360  Loan or an Actual/365
               Loan.

The Mortgage Loan Schedule shall also set forth the aggregate  Stated  Principal
Balance as of the Cut-off Date for all of the Mortgage  Loans.  Such list may be
in the  form of more  than  one  list,  collectively  setting  forth  all of the
information required.

     "Mortgage Loan Sellers":  Collectively,  GACC, MSMC,  BCMC,  ContiTrade and
RMF.

      "Mortgage  Pass-Through  Rate":  With respect to the  Mortgage  Loans that
provide for calculations of interest based on twelve months of 30 days each, the
Mortgage  Pass-Through  Rate for any  Interest  Accrual  Period  is equal to the
Mortgage Rate thereof.  Notwithstanding the foregoing, if any Mortgage Loan does
not accrue  interest on the basis of a 360-day year  consisting of twelve 30-day
months,  then the  "Mortgage  Pass-Through  Rate" of such  Mortgage Loan for any
Interest Accrual Period will be the annualized rate at which interest would have
to accrue  in  respect  of such  Mortgage  Loan on the  basis of a 360-day  year
consisting of twelve  30-day months in order to produce the aggregate  amount of
interest  actually accrued in respect of such Mortgage Loan during such Interest
Accrual Period at the related Mortgage Rate.

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

      "Mortgaged  Property":  The underlying  property securing a Mortgage Loan,
including any REO Property, consisting of a fee simple estate, and, with respect
to certain  Mortgage Loans, a leasehold  estate or both a leasehold estate and 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.

      "MSMC":  Morgan Stanley Mortgage Capital Inc.

      "MSMC Loans": The Mortgage Loans conveyed to the Depositor pursuant to the
MSMC Purchase Agreement.

      "MSMC Purchase  Agreement":  The Mortgage Loan Purchase Agreement dated as
of the Cut-off Date between MSMC and the Depositor,  a copy of which is attached
hereto as Exhibit H-4.

      "MSC": Morgan Stanley & Co., Incorporated.

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

      "Net  Income":  With respect to any REO Property,  all income  received in
connection with such REO Property, less any operating expenses,  including,  but
not  limited  to,  utilities,  real  estate  taxes,  property  management  fees,
insurance  premiums,  leasing  commission  fees,  expenses for  maintenance  and
repairs and any other capital expenses directly related to such REO Property and
permitted to be incurred under this Agreement.

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

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

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

      "Net  Prepayment  Interest  Excess":  The excess amount,  if any, that the
aggregate of all Prepayment  Interest  Excess for all Mortgage Loans exceeds the
aggregate of all Prepayment Interest Shortfalls for all Mortgage Loans as of any
Distribution Date.

      "Net Prepayment  Interest  Shortfall":  Means the amount, if any, that the
aggregate  of  Prepayment  Interest  Shortfalls  for all  Mortgage  Loans exceed
Prepayment Interest Excess for such Mortgage Loans as of any Distribution Date.

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

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

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

      "Non-U.S. Person":  A person that is not a U.S. Person.

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

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

      "Notional  Amount"  or  "Notional  Balance":  With  respect to the Class X
Certificates,  (a) on or prior to the Distribution Date occurring in April 1998,
a notional  principal amount equal to the aggregate  initial Notional Balance of
such Class, as specified in the Preliminary  Statement hereto, and (b) as of any
Distribution  Date after April 1998,  a notional  principal  amount equal to the
aggregate  Lower-Tier  Balance of the Class LWAC Interest,  which corresponds to
99.9999%  of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans
immediately prior to such Distribution Date.

      "Officers'  Certificate":  A  certificate  signed by the  Chairman  of the
Board,  the Vice  Chairman  of the  Board,  the  President  or a Vice  President
(however denominated) and by the Treasurer,  the Secretary, one of the Assistant
Treasurers or Assistant  Secretaries,  any Trust Officer or other officer of the
Servicer  customarily  performing functions similar to those performed by any of
the above designated  officers and also with respect to a particular matter, any
other  officer  to whom  such  matter  is  referred  because  of such  officer's
knowledge of and  familiarity  with the  particular  subject,  or an  authorized
officer of the  Depositor,  and delivered to the  Depositor,  the Trustee or the
Servicer, as the case may be.

      "Operating Statement Analysis": With respect to each Mortgage Loan and REO
Mortgage Property,  a report  substantially  containing the content described in
Exhibit M-7 attached hereto.

      "Operating  Statement  Analysis  Worksheet":  A  report  prepared  by  the
Servicer or the Special Servicer,  as the case may be, substantially  containing
the  content   described  in  Exhibit  M-8  attached   hereto,   presenting  the
computations  made in accordance with the methodology  described in said Exhibit
M-8 to "normalize" the full year net operating  income and debt service coverage
numbers  used in the  other  reports  required  by this  Agreement,  sent to the
Trustee  (or,  with respect to the Special  Servicer,  the  Servicer)  with each
annual operating statement for a Mortgaged Property pursuant to Section 3.13(d).

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

      "Originator":  Any of (i) the Mortgage Loan Sellers, and (ii) with respect
to any Mortgage Loan acquired by a Mortgage Loan Seller,  the originator of such
Mortgage Loan.

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

      "P&I Advance":  As to any Mortgage Loan, any advance made by the Servicer,
the Trustee, or the Fiscal Agent pursuant to Section 4.06. Each reference to the
payment or reimbursement of a P&I Advance shall be deemed to include, whether or
not specifically  referred to and without duplication,  payment or reimbursement
of  interest  thereon at the  Advance  Rate from and  including  the date of the
making  of such  P&I  Advance  through  and  including  the date of  payment  or
reimbursement.

      "Pass-Through  Rate":  With respect to each Class of  Certificates  (other
than  the  Class  Q-1,  Class  Q-2,  Class R and  Class  LR  Certificates),  the
Pass-Through Rate for such Class as set forth below:

            Class                               Pass-Through Rate
            -----                               -----------------
          Class A-1                        Class A-1 Pass-Through Rate
          Class A-2                        Class A-2 Pass-Through Rate
          Class X                          Class X Pass-Through Rate
          Class B                          Class B Pass-Through Rate
          Class C                          Class C Pass-Through Rate
          Class D                          Class D Pass-Through Rate
          Class E                          Class E Pass-Through Rate
          Class F                          Class F Pass-Through Rate
          Class G                          Class G Pass-Through Rate
          Class H                          Class H Pass-Through Rate
          Class J                          Class J Pass-Through Rate
          Class K                          Class K Pass-Through Rate
          Class L                          Class L Pass-Through Rate
          Class M                          Class M Pass-Through Rate

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

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

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

          (i)    obligations of, or obligations  fully  guaranteed as to payment
                 of principal  and interest by, the United  States or any agency
                 or instrumentality thereof provided such obligations are backed
                 by the full faith and  credit of the  United  States of America
                 including,   without  limitation,   obligations  of:  the  U.S.
                 Treasury  (all  direct or fully  guaranteed  obligations),  the
                 Farmers  Home   Administration   (certificates   of  beneficial
                 ownership), the General Services Administration  (participation
                 certificates),  the U.S.  Maritime  Administration  (guaranteed
                 Title  XI  financing),   the  Small   Business   Administration
                 (guaranteed  participation  certificates  and  guaranteed  pool
                 certificates),   the  U.S.  Department  of  Housing  and  Urban
                 Development   (local   authority   bonds)  and  the  Washington
                 Metropolitan Area Transit Authority (guaranteed transit bonds);
                 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 rated by
                 S&P, must not have an "r" highlighter  affixed to their rating,
                 (C) 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  (D)  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 of principal  due at maturity  that
                 cannot  vary or change,  (B) if rated by S&P,  must not have an
                 "r"   highlighter   affixed  to  their  rating,   (C)  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 (D) 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  or  Fitch,  otherwise  acceptable  to
                 Moody's or Fitch,  as applicable,  as confirmed in writing that
                 such  investment  would  not,  in and of  itself,  result  in a
                 downgrade,  qualification  or  withdrawal  of the then  current
                 ratings  assigned  to the  Certificates;  provided,  that  with
                 respect to Fitch,  unless Fitch  provides  notice in writing to
                 the contrary, such investments with Bank One, Texas, N.A., will
                 not result in a downgrade,  qualification  or withdrawal of the
                 current  ratings   assigned  to  the   Certificates  by  Fitch;
                 provided,  further  that the Servicer  will  provide  notice to
                 Fitch  of  any  downgrading,  qualification  or  withdrawal  of
                 Moody's rating of Bank One, Texas,  N.A.);  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 rated by S&P,  must not have an
                 "r"   highlighter   affixed  to  their  rating,   (C)  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 (D) such  investments  must not be subject  to  liquidation
                 prior to their maturity;

          (v)    fully Federal Deposit Insurance  Corporation-insured demand and
                 time  deposits in, or  certificates  of deposit of, or bankers'
                 acceptances  issued by, any bank or trust company,  savings and
                 loan  association or savings bank, and, if such demand and time
                 deposits  in,  or  certificates  of  deposit  of,  or  bankers'
                 acceptances  are  not  fully  insured  by the  Federal  Deposit
                 Insurance Corporation,  the short term obligations of such bank
                 or trust company,  savings and loan association or savings bank
                 are rated in the  highest  short term  rating  category by each
                 Rating Agency (or, if not rated by Moody's or Fitch,  otherwise
                 acceptable to Moody's or Fitch, as applicable,  as confirmed in
                 writing  that such  investment  would  not,  in and of  itself,
                 result in a downgrade,  qualification or withdrawal of the then
                 current ratings assigned to the  Certificates;  provided,  that
                 with respect to Fitch,  unless Fitch provides notice in writing
                 to the contrary,  such investments with Bank One, Texas,  N.A.,
                 will not result in a downgrade,  qualification or withdrawal of
                 the  current  ratings  assigned to the  Certificates  by Fitch;
                 provided,  further  that the Servicer  will  provide  notice to
                 Fitch  of  any  downgrading,  qualification  or  withdrawal  of
                 Moody's rating of Bank One, Texas,  N.A.);  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 rated by S&P,  must not have an
                 "r"   highlighter   affixed  to  their  rating,   (C)  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 (D) 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 or
                 Fitch, otherwise acceptable to Moody's or Fitch, as applicable,
                 as confirmed in writing that such investment  would not, in and
                 of itself,  result in a downgrade,  qualification or withdrawal
                 of the then current ratings  assigned to the  Certificates)  in
                 its highest  long-term  unsecured  rating  category;  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 rated by S&P, must not have
                 an "r"  highlighter  affixed  to  their  rating,  (C)  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 (D) 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 or Fitch,  otherwise acceptable to Moody's or Fitch, as
                 applicable,  as confirmed in writing that such investment would
                 not, in and of itself, result in a downgrade,  qualification or
                 withdrawal  of  the  then  current  ratings   assigned  to  the
                 Certificates) in its highest short-term  unsecured debt rating;
                 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 rated by
                 S&P, must not have an "r" highlighter  affixed to their rating,
                 (C) 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  (D)  such  investments  must  not  be  subject  to
                 liquidation prior to their maturity;

          (viii) units of taxable money market mutual funds, issued by regulated
                 investment  companies,  which seek to  maintain a constant  net
                 asset value per share (including the Federated Prime Obligation
                 Money  Market  Fund (the  "Fund"))  so long as any such fund is
                 rated by each Rating Agency in its highest short-term unsecured
                 debt  ratings  category  (or, if not rated by Moody's or Fitch,
                 otherwise  acceptable to Moody's or Fitch,  as  applicable,  as
                 confirmed in writing that such investment  would not, in and of
                 itself,  result in a downgrade,  qualification or withdrawal of
                 the then current ratings assigned to the Certificates); and

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

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

     "Permitted Transferee":  With respect to a Class R or Class LR Certificate,
any  Person  or  agent  thereof  that is a  Qualified  Institutional  Buyer,  an
Affiliated  Person or an  Institutional  Accredited  Investor,  other than (a) a
Disqualified Organization, (b) any other Person so designated by the Certificate
Registrar  who is unable to  provide an  Opinion  of  Counsel  (provided  at the
expense of such Person or the Person requesting the Transfer) to the effect that
the Transfer of an Ownership  Interest in any Class R or Class LR Certificate to
such Person will not cause the Upper-Tier  REMIC or Lower-Tier  REMIC to fail to
qualify  as a REMIC at any time that the  Certificates  are  outstanding,  (c) a
Person  that is a  Disqualified  Non-U.S.  Person  and (d) a Plan or any  Person
investing the assets of a Plan.

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

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

     "Prepayment  Amount":  With  respect to any Class of  Regular  Certificates
(other  than  the  Class X  Certificates)  for  any  Distribution  Date  and any
prepayment of principal distributable to Certificateholders on such Distribution
Date,  shall  be the  product  of (x) the  full  amount  of such  prepayment  of
principal,  multiplied by (y) a fraction,  the numerator of which is the portion
of the Principal  Distribution Amount for such Distribution Date that is payable
in respect of such Class,  and the denominator of which is the entire  Principal
Distribution  Amount for such Distribution Date. For purposes of the calculation
of the  Prepayment  Amount,  in respect of a Mortgage  Loan with an  Anticipated
Repayment  Date,  any  principal  payment  amount  on or after  the  Anticipated
Repayment  Date for such  Mortgage  Loan will not be  considered a prepayment of
principal.

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

     "Prepayment  Interest Excess":  With respect to any Distribution  Date, the
amount of the excess in  collections of interest that arises with respect to any
Mortgage  Loan if a mortgagor  makes a full  Principal  Prepayment  or a Balloon
Payment during the related Collection Period, and the date such payment was made
(or, in the case of a Balloon  Payment,  the date through which interest thereon
accrues)  occurred  after  the Due Date for such  Mortgage  Loan in the  related
Collection Period.

     "Prepayment Interest Shortfall": With respect to any Distribution Date, the
amount of any shortfall in collections  of interest  (adjusted to the applicable
Net  Mortgage  Pass-Through  Rate plus the Trustee  Fee)  resulting  from a full
Principal Prepayment or Balloon Payment on such Mortgage Loan during the related
Collection Period and prior to the related Due Date.

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

     "Primary  Servicing  Fee Rate":  A per annum rate equal to:  0.0175%,  with
respect to the BCMC Loans;  (b) as specified on Exhibit B-3, with respect to the
ContiTrade  Loans; (c) 0.005%,  with respect to the GACC Loans; (d) as specified
on Exhibit B-3, with respect to the MSMC Loans;  and (e) 0.02%,  with respect to
the RMF Loans.

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

          (i) the principal  component of all scheduled  Monthly Payments (other
than Balloon  Payments)  due on the Mortgage  Loans on or before the related Due
Date (if received or advanced);

          (ii) the principal  component of all Assumed Scheduled Payments due on
or before the related Due Date (if  received or  advanced)  with  respect to any
Mortgage Loan that is delinquent in respect of its Balloon Payment;

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

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

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

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

          (vii) to the extent not included in the preceding  clauses,  any other
full  or  partial  recoveries  in  respect  of  principal,  including  Insurance
Proceeds,  Liquidation  Proceeds  and Net REO  Proceeds  received in the related
Collection  Period  (in  the  case  of  clauses  (i)  through  (vii)  net of any
reimbursement for related outstanding P&I Advances allocable to principal);

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

     "Private Global Certificate":  Each of the Regulation S Global Certificates
or Rule 144A Global  Certificates with respect to the Class F, G, H, J, K, L and
Class M Certificates  if and so long as such class of Certificates is registered
in the name of a nominee of the Depository.

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

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

     "Prospectus":  The Depositor's  Prospectus  Supplement dated March 24, 1998
relating  to the Class A-1,  Class A-2,  Class X, Class B, Class C, Class D, and
Class E Certificates.

     "PV  Yield  Loss  Amount":  With  respect  any  Distribution  Date  and any
prepayment   of  principal  of  a  Mortgage  Loan  that  is   distributable   to
Certificateholders  on such  Distribution  Date,  means: (a) with respect to the
Class A-1, Class A-2,  Class B, Class C, Class D and Class E Certificates  as to
which such  prepayment  is payable,  in whole or in part,  in  reduction  of the
Certificate  Balance thereof on such  Distribution  Date, an amount equal to the
present value of a series of monthly  payments,  each equal to the related Fixed
Interest Payment Adjustment deemed payable on each subsequent  Distribution Date
to and including the applicable  Final  Adjustment  Distribution  Date, and each
discounted at the applicable  Reinvestment Yield  (compounding  monthly) for the
number  of  months  remaining  from the then  current  Distribution  Date to the
applicable  subsequent  Distribution  Date;  and (b) with respect to the Class X
Certificates,  an  amount  equal to the  present  value of a series  of  monthly
payments,  which  may vary  over  time,  each  equal to the  applicable  related
Variable   Interest  Payment   Adjustment  deemed  payable  on  each  subsequent
Distribution Date to and including the applicable Final Adjustment  Distribution
Date, and each  discounted at the  applicable  Reinvestment  Yield  (compounding
monthly) for the number of months  remaining from the then current  Distribution
Date to the applicable subsequent Distribution Date.

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

     "Qualified  Insurer":  As used in Section 3.08, (i) an insurance company or
security or bonding company  qualified to write the related  insurance policy in
the relevant  jurisdiction  which shall have a claims paying  ability of "AA" or
better by Fitch (or,  if such  company is not rated by Fitch,  is rated at least
A-1X by A.M.  Best's Key Rating Guide) and "Baa3" or better by Moody's,  (ii) in
the case of public liability  insurance  policies required to be maintained with
respect to REO  Properties  in  accordance  with Section  3.08(a),  shall have a
claims  paying  ability  of "A" or better by Fitch (or,  if such  company is not
rated by Fitch,  is rated at least A-1X by A.M.  Best's Key Rating Guide) and in
the case of Moody's,  insurance  financial strength rating of "A2" or better and
(iii) in the case of the fidelity  bond and the errors and  omissions  insurance
required  to be  maintained  pursuant  to Section  3.08(c),  shall have a claims
paying ability rated by each Rating Agency no lower than two ratings  categories
(without regard to pluses or minuses or numeric  qualifications)  lower than the
highest rating of any outstanding Class of Certificates from time to time (or if
such company is not rated by Fitch,  is rated at least A-VIII by A.M. Best's Key
Rating  Guide),  but in no event  lower  than  "BBB" by Fitch and in the case of
Moody's,  insurance  financial strength rating of "A2" or better,  unless in any
such case each of the Rating  Agencies has  confirmed in writing that  obtaining
the related insurance from an insurance company that is not rated by each of the
Rating  Agencies  (subject  to the  foregoing  exceptions)  or that  has a lower
claims-paying ability than such requirements shall not result, in and of itself,
in a downgrade,  qualification or withdrawal of the then current ratings by such
Rating Agency to any Class of Certificates.

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

     "Qualifying  Substitute  Mortgage Loan": In the case of a Removed  Mortgage
Loan, a Mortgage Loan which,  on the date of  substitution,  (1) has a principal
balance,  after deduction of the principal portion of the Monthly Payment due in
the month of substitution,  not in excess of the Stated Principal Balance of the
Removed Mortgage Loan; (ii) is accruing  interest at a rate of interest at least
equal to that of the Removed  Mortgage  Loan;  (iii) has a fixed  Mortgage Rate;
(iv) is  accruing  interest  on the same  basis  (for  example,  a 360-day  year
consisting  of twelve 30-day  months) as the Removed  Mortgage  Loan;  (v) has a
remaining term to stated  maturity not greater than, and not more than two years
less than, that of the Removed Mortgage Loan and a current  loan-to-value  ratio
(equal to the  principal  balance  on the date of  substitution  divided  by its
appraised  value as determined by an appraisal dated not more than twelve months
prior the date of substitution)  not higher than the then current  loan-to-value
ratio  of  the  Removed  Mortgage  Loan;  (vii)  will  comply  with  all  of the
representations  and  warranties  relating  to  Mortgage  Loans set forth in the
related Mortgage Loan Purchase Agreement, as of the date of substitution; (viii)
has an Environmental  Report relating to the related  Mortgaged  Property in its
Mortgage  File;  and (ix) as to which the  Trustee  has  received  an Opinion of
Counsel, at the related Mortgage Loan Seller's expense,  that such Mortgage Loan
is a "qualified  replacement  mortgage" within the meaning of Section 860G(a)(4)
of the Code;  provided  that no Mortgage Loan may have a Maturity Date after the
date three years  prior to the Rated  Final  Distribution  Date,  and  provided,
further,  that no such Mortgage Loan shall be substituted for a Removed Mortgage
Loan  unless the  Trustee has  received  confirmation  in writing by each Rating
Agency that such substitution will not in and of itself result in the downgrade,
qualification  or withdrawal of the rating assigned by such Rating Agency to any
Class of  Certificates  then rated by such Rating Agency.  In the event that one
mortgage loan is substituted for one or more Removed  Mortgage  Loans,  then (a)
the principal balance referred to in clause (i) above shall be determined on the
basis of aggregate  principal  balances and (b) the rates referred to in clauses
(ii) and (iii) above and the remaining  term to stated  maturity  referred to in
clause (v) above shall be determined  on a weighted  average  basis.  Whenever a
Qualifying  Substitute  Mortgage Loan is substituted for a Removed Mortgage Loan
pursuant to this Agreement,  the party effecting such substitution shall certify
that such Mortgage Loan meets all of the  requirements  of this  definition  and
shall send such certification to the Trustee.

     "Rated Final Distribution  Date": June 15, 2031, the next Distribution Date
occurring  two  years  after  the  latest  Assumed  Maturity  Date of any of the
Mortgage Loans.

     "Rating Agency": Any of Fitch or Moody's.  References herein to the highest
long-term  unsecured  debt rating  category of a Rating  Agency shall mean "AAA"
with  respect to Fitch and "Aaa" with  respect to Moody's and in the case of any
other rating agency shall mean such highest  rating  category or better  without
regard to any plus or minus or numerical qualification.

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

     "Realized  Loss":  With  respect  to any  Distribution  Date shall mean the
amount, if any, by which the aggregate  Certificate  Balance of the Certificates
after giving effect to distributions  made on such Distribution Date exceeds the
aggregate Stated Principal Balance of the Mortgage Loans  immediately  following
the Determination Date preceding 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,  the  close of
business on the last day of the calendar month preceding the month in which such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day.

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

     "Regulation D":  Regulation D under the Act.

     "Regulation S":  Regulation S under the Act.

     "Regulation S Global  Certificate":  Each of the Class F, Class G, Class H,
Class J, Class K, Class L and Class M Certificates issued as such on the Closing
Date.

     "Related Loan Pool":  As defined in Section 3.05(d)

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

     "Regulation S Transfer Certificate":  As defined in Section 5.02(c)(i)(B).

     "Reinvestment  Yield":  With  respect to any Class of Regular  Certificates
will be the yield for "This Week" as reported  by the Federal  Reserve  Board in
Federal Reserve  Statistical Release H.15 (519) as of the Determination Date for
such prepayment for the constant maturity treasury having a maturity coterminous
with  the  applicable  Final  Adjustment  Distribution  Date.  If  there  is  no
Reinvestment  Yield  for  instruments  having a  maturity  coterminous  with the
remaining term (to maturity or Anticipated  Repayment Date, where applicable) of
the applicable  Mortgage Loan, then the Reinvestment  Yield will be equal to the
interpolation of the yields of the constant maturity  treasuries with maturities
next  longer and shorter  than such  remaining  term to maturity or  Anticipated
Repayment Date.

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

                                                   Related Lower-Tier
          Related Certificate                       Regular Interest
          -------------------                      ------------------

               Class A-1                          Class A-1-L Interest
               Class A-2                          Class A-2-L Interest
               Class B                            Class B-L Interest
               Class C                            Class C-L Interest
               Class D                            Class D-L Interest
               Class E                            Class E-L Interest
               Class F                            Class F-L Interest
               Class G                            Class G-L Interest
               Class H                            Class H-L Interest
               Class J                            Class J-L Interest
               Class K                            Class K-L Interest
               Class L                            Class L-L Interest
               Class M                            Class M-L Interest

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

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

     "Removed  Mortgage  Loan":  A Mortgage Loan which is  repurchased  from the
Trust Fund  pursuant to the terms  hereof or as to which one or more  Qualifying
Substitute Mortgage Loans are substituted.

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

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

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

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

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

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

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

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

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

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

     "REO  Status  Report":  A  report  substantially   containing  the  content
described in Exhibit M-5 attached  hereto,  setting  forth,  among other things,
with respect to each REO Property  that was included in the Trust Fund as of the
close of business on the Determination Date immediately preceding the respective
Distribution  Date,  (i) the  acquisition  date of such REO  Property,  (ii) the
amount of income  collected  with  respect  to any REO  Property  net of related
expenses and other  amounts,  if any,  received on such REO Property  during the
related  Collection  Period and (iii) the value of the REO Property based on the
most  recent  appraisal  or other  valuation  thereof  available  to the Special
Servicer as of such date of determination  (including any prepared internally by
the Special Servicer).

     "Replacement  Mortgage Loan": Any Qualifying  Substitute Mortgage Loan that
is substitute for one or more Removed Mortgage Loans.

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

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

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

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

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

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

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

     "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 Servicer by the
Trustee and the Fiscal Agent, as such list may from time to time be amended.

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

     "Retained  Servicing  Fee":  With respect to each  Mortgage  Loan listed on
Exhibit B-3 hereto and for any Distribution Date, an amount per Interest Accrual
Period equal to the product of (i)  one-twelfth  of the Retained  Servicing  Fee
Rate and (ii) the Stated  Principal  Balance of such Mortgage Loan as of the Due
Date in the immediately  preceding  Collection  Period (without giving effect to
payments of  principal  on such  Mortgage  Loan on such Due Date).  The Retained
Servicing Fee shall be freely assignable and non-terminable.

     "Retained Servicing Fee Rate":  As specified on Exhibit B-3 hereto.

     "Revised Rate": With respect to the Mortgage Loans, the increased  interest
rate after the Anticipated Repayment Date (in the absence of a default) for each
applicable Mortgage Loan, as calculated and as set forth in the related Mortgage
Loan; which, with respect to Mortgage Loans with Revised Rates that exceed 2% of
the Mortgage Rate for such Mortgage Loans,  the related Mortgage Loan Seller has
waived its right under the related  Mortgage Loan Purchase  Agreement to receive
amounts in excess of such 2% increase.

     "RMF":  Red Mountain Funding, L.L.C.

     "RMF Loans":  The Mortgage Loans conveyed to the Depositor  pursuant to the
RMF Purchase Agreement.

     "RMF Purchase Agreement":  The Mortgage Loan Purchase Agreement dated as of
Cut-off Date between RMF and the Depositor,  a copy of which is attached  hereto
as Exhibit H-5.

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

     "Rule  144A  Global  Certificate":  Each of the Class F,  Class G, Class H,
Class J, Class K, Class L and Class M Certificates issued as such on the Closing
Date.

     "S&P":  Standard & Poor's Ratings Services, or its successor in interest.

     "Scheduled Final Distribution Date": As to each Class of Certificates, June
15, 2029 the next  Distribution Date occurring after the latest maturity date of
any Mortgage Loan.

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

     "Servicer":  Banc One Mortgage  Capital  Markets,  LLC, a Delaware  limited
liability company, or any successor Servicer appointed as herein provided.

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

     "Servicer Prepayment Interest Shortfall":  With respect to any Distribution
Date,  an  amount  equal to the Net  Prepayment  Interest  Shortfall;  provided,
however, that the aggregate amount of the Servicer Prepayment Interest Shortfall
with  respect to any  Interest  Accrual  Period  shall not exceed the  aggregate
amount of the Master  Servicing Fee  attributable  to the Mortgage Loans and the
investment income accruing on the related  Principal  Prepayment with respect to
such Interest Accrual Period.

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

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

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

     "Servicing  Compensation":  With  respect  to any  Collection  Period,  the
related  Servicing Fee, Net Prepayment  Interest  Excess,  if any, and any other
fees, charges or other amounts payable to the Servicer for such period.

     "Servicing   Fee":   With  respect  to  each  Mortgage  Loan  and  for  any
Distribution Date, an amount per Interest Accrual Period equal to the product of
(i)  one-twelfth  of the sum of the  respective  Servicing Fee Rate and (ii) the
Stated  Principal  Balance  of such  Mortgage  Loan  as of the  Due  Date in the
immediately  preceding  Collection  Period (without giving effect to payments of
principal on such Mortgage Loan on such Due Date).

     "Servicing  Fee Rate":  With respect to each Mortgage  Loan, the sum of the
Master  Servicing Fee Rate, the related Primary  Servicing Fee Rate, the related
Healthcare  Adviser Fee Rate,  if any, and the Retained  Servicing  Fee Rate, if
any.

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

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

          (i)   any known relationship that the Servicer,  the Special Servicer,
                any  subservicer  or any Affiliate of the Servicer,  the Special
                Servicer or any  subservicer  may have with any  Borrower or any
                other parties to the Pooling and Servicing Agreement;

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

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

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

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

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

     "Special  Servicer":  Banc One Mortgage  Capital  Markets,  LLC, a Delaware
limited  liability  company,  or its  successor  in interest,  or any  successor
Special  Servicer  appointed as provided in Section  3.25. In the event that the
Servicer is also the Special Servicer hereunder,  and the Servicer is terminated
or resigns as the Servicer  hereunder,  the Servicer  shall be terminated as the
Special Servicer hereunder.

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

     "Special Servicing Compensation": With respect to any Mortgage Loan, any of
the Special  Servicing  Fee,  Workout Fee,  Liquidation  Fee and any other Fees,
charges or other amounts which shall be due to the Special Servicer.

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

     "Special Servicing Fee Rate":  A rate equal to 0.25% per annum.

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

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

          (i) the related borrower has not made two consecutive Monthly Payments
(and has not cured at least one such  delinquency by the next due date under the
related Mortgage Loan);

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

          (iii) the borrower has  expressed to the Servicer a hardship that will
cause an inability to pay the Mortgage  Loan in  accordance  with its terms and,
therefore,  in the  reasonable  judgment  of the  Servicer,  the  borrower is at
imminent risk of default of the terms of the Mortgage Loan;

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

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

          (vi) a default of which the Servicer has notice  (other than a failure
by the borrower to pay principal or interest) and 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 will be deemed to materially and adversely affect the interests
of Certificateholders;

          (vii)  (A) in the  case of a  Healthcare  Loan in  which  the  related
Healthcare  Property is a nursing facility and (1) the license or certificate of
need to operate the related Mortgaged Property as a Healthcare Property, (2) the
certification  of the related  Healthcare  Property to  participate as a nursing
home provider in Medicare or Medicaid (and their successor programs), or (3) the
right to admit residents and/or receive payments under Medicare or Medicaid (and
their  successor  programs)  has  been  terminated,   revoked,   surrendered  or
suspended; or (B) in the case of Healthcare Loan in which the related Healthcare
Property is an assisted  living  facility,  the right to admit  residents or the
license to operate as an assisted living facility has been terminated,  revoked,
surrendered or suspended;  (C) in the case of any  Healthcare  Loan, the related
Healthcare  Property  has been  cited for a  material  deficiency  for which its
license  or  certification  can be  revoked  and which is not cured  within  the
earlier of the time  permitted  by the  applicable  regulatory  authority or 180
days; (D) in the case of any Healthcare Loan, more than ten percent (10%) of the
licensed beds of the related  Healthcare  Property  becomes  unavailable for use
either (1) through a taking by condemnation or eminent domain,  or (2) through a
casualty loss;  provided,  however,  that the Servicer has determined  that as a
result of (1) or (2)  above  the  related  mortgagor's  ability  to pay the debt
service on such Healthcare Loan has been impaired; or

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

provided,  however,  that a Mortgage Loan will cease to be a Specially  Serviced
Mortgage  Loan  (each,  a  "Corrected  Mortgage  Loan") (i) with  respect to the
circumstances  described  in  clauses  (i),  (ii),  and (viii)  above,  when the
borrower  thereunder  has brought the Mortgage Loan current (or, with respect to
the circumstances  described in clause (vii), pursuant to a work-out implemented
by the Special  Servicer) and thereafter made three  consecutive full and timely
monthly payments,  including  pursuant to any workout of the Mortgage Loan, (ii)
with respect to the  circumstances  described  in clause  (iii),  (iv),  and (v)
above, when such circumstances  cease to exist in the good faith judgment of the
Servicer,  (iii) with respect to the  circumstances  described in clause (vi) or
(vii) above, when such default is cured;

provided,  in each case, that at that time no circumstance  exists (as described
above) that would cause the Mortgage Loan to continue to be  characterized  as a
Specially Serviced Mortgage Loan.

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

     "Stated  Principal  Balance":  With  respect  to  any  Mortgage  Loan,  the
principal  balance as of the Cut-off Date of such  Mortgage Loan (or in the case
of a  replacement  Mortgage  Loan as of the related  date of  substitution),  as
reduced on each  Distribution  Date (to not less than zero) by (i) all  payments
(or  Advances  in lieu  thereof)  of,  and all other  collections  allocated  as
provided in Section 1.02 to,  principal of or with respect to such Mortgage Loan
that are distributed to  Certificateholders  on such Distribution Date, and (ii)
the principal  portion of any Realized Loss incurred in respect of such Mortgage
Loan during the related  Collection  Period. The Stated Principal Balance of any
Mortgage Loan with respect to which the Servicer or Special  Servicer has made a
Final Recovery Determination is zero.

     "Substitution Shortfall Amount": In connection with the substitution of one
or more  Replacement  Mortgage Loans for one or more Removed Mortgage Loans, the
amount, if any, by which the Repurchase Price or aggregate  Repurchase Price, as
the case may be, for such Removed  Mortgage  Loan(s)  exceeds the initial Stated
Principal Balance or aggregate Stated Principal Balance,  as the case may be, of
such Replacement Mortgage Loan(s).

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

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

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

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

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

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

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

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

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

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

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

     "Trustee Fee Rate":  A rate equal to 0.0025% per annum.

     "Underwriters":  DMG, MSC and LCLP.

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

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

     "Upper-Tier  Distribution  Account":  The trust account or accounts created
and maintained either as a separate trust account or accounts or as a subaccount
or subaccounts of the  Distribution  Account by the Trustee  pursuant to Section
3.05(c),  which shall be entitled "LaSalle  National Bank, as Trustee,  in trust
for  Holders of  Deutsche  Mortgage & Asset  Receiving  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series 1998-C1,  Upper-Tier  Distribution
Account" and which must be an Eligible  Account or a  subaccount  of an Eligible
Account.

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

     "U.S.  Person":  A citizen or resident of the United States, a corporation,
partnership (except to the extent provided in applicable Treasury  Regulations),
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 for
taxable years beginning after December 31, 1996 a court within the United States
is able to exercise primary  supervision over the  administration of such trust,
and one or more such U.S.  Persons have the authority to control all substantial
decisions  of such trust (or,  to the extent  provided  in  applicable  Treasury
Regulations,  certain  trusts in existence on August 20, 1996 which are eligible
to elect to be treated as U.S. Persons).

     "Variable  Interest  Payment  Adjustment":  With  respect  to the  Class  X
Certificates  and any particular  prepayment of principal  distributable  on any
Distribution  Date,  the  amount  deemed  payable on any  particular  subsequent
Distribution   Date  through  and  including   the  related   Final   Adjustment
Distribution  Date which shall vary with the  occurrence  of each Assumed  Final
Distribution Date that occurs prior to such Final Adjustment  Distribution Date,
and  which  shall  equal  one-twelfth  of (a) the  applicable  Adjustment  Rate,
multiplied by (b) the amount of such prepayment of principal.

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates   that  is   allocated  to  any   Certificateholder   or  Class  of
Certificateholders.  At  all  times  during  the  term  of  this  Agreement  the
percentage  of Voting  Rights  assigned  to each  Class  shall be: (a) 98% to be
allocated  among the  Certificateholders  of the  respective  Classes of Regular
Certificates  (other  than  the  Class  X  Certificates)  in  proportion  to the
Certificate  Balances of their  Certificates,  (b) 2% to be allocated  among the
Certificateholders  of the Class X Certificates,  and (c) 0%, in the case of the
Class Q-1, Class Q-2, Class R and Class LR Certificates. Voting Rights allocated
to   a   Class   of   Certificateholders   shall   be   allocated   among   such
Certificateholders  in  proportion  to the  Percentage  Interests  in such Class
evidenced by their respective  Certificates.  The Certificate Balance of each of
the Class M,  Class L,  Class K,  Class J,  Class H,  Class G, Class F, Class E,
Class D, Class C and Class B Certificates will be notionally reduced (solely for
purposes  of  determining  the  Voting  Rights of the  related  Classes)  on any
Distribution Date to the extent of any Appraisal  Reduction Amounts allocated to
such Class on such  Distribution  Date.  To the extent that the aggregate of the
Appraisal  Reduction  Amounts for any Distribution  Date exceed such Certificate
Balance,  such  excess  will be applied  to  notionally  reduce the  Certificate
Balance  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  M  Certificates,   second  to  the  Class  L
Certificates;  third,  to the  Class  K  Certificates;  fourth,  to the  Class J
Certificates;  fifth,  to the  Class  H  Certificates;  sixth,  to the  Class  G
Certificates;  seventh,  to the  Class F  Certificates;  eighth,  to the Class E
Certificates;  ninth,  to the  Class  D  Certificates;  tenth,  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).

     "Watch List": A report  substantially  containing the content  described in
Exhibit M-6 attached  hereto,  as of the close of business on the  Determination
Date  immediately  preceding the respective  Distribution  Date,  setting forth,
among  other  things,  any  Mortgage  Loan that is in  jeopardy  of  becoming  a
Specially Serviced Mortgage Loan.

     "Weighted  Average Net  Mortgage  Pass-Through  Rate":  With respect to any
Distribution  Date,  a per annum  rate  equal to the  fraction  (expressed  as a
percentage)  the  numerator  of which is the sum for all  Mortgage  Loans of the
products of (i) the Net Mortgage  Pass-Through  Rate for each such Mortgage Loan
as of the immediately preceding  Distribution Date and (ii) the Stated Principal
Balance of each such  Mortgage Loan and the  denominator  of which is the sum of
the Stated Principal  Balances of all such Mortgage Loans, as of the immediately
preceding Distribution Date.

     "Weighted Average  Pass-Through Rate": With respect to any Interest Accrual
Period,  a fraction  (expressed as a percentage),  the numerator of which is the
sum of the products of (A) the  Pass-Through  Rate with respect to each Class of
Certificates  having a Pass-Through  Rate (other than the Class X  Certificates)
and (B) the  Certificate  Balance  of such  Class  as of the  first  day of such
Interest  Accrual  Period  and  the  denominator  of  which  is  the  sum of the
Certificate  Balances of each Class included in clause (A) above as of such date
(provided  in the case any  reductions  in  Certificate  Balance  as a result of
distributions  or  allocations of Realized  Losses to such class,  respectively,
occurring in an Interest Accrual Period shall be deemed to have been made on the
first day of such Interest Accrual Period).

     "Workout  Fee": An amount equal to 1.0% of each  collection of interest and
principal  (including  scheduled  payments,  prepayments,  Balloon  Payments and
payments  at  maturity)  received  on a Specially  Serviced  Mortgage  Loan that
becomes a Corrected Mortgage Loan for so long as it remains a Corrected Mortgage
Loan, pursuant to Section 3.12(c).

     SECTION 1.02.  Certain Calculations.

     Unless otherwise specified herein, the following provisions shall apply:

     (a) All  calculations of interest with respect to the Mortgage Loans (other
than the Actual/360 Mortgage Loans or Actual/365 Mortgage Loans) and of Advances
provided for herein shall be made on the basis of a 360-day year  consisting  of
twelve  30-day  months.  All  calculations  of  interest  with  respect  to  the
Actual/360  Mortgage Loans,  Actual/365  Mortgage Loans and of Advances provided
for herein shall be made as set forth in such Mortgage Loans with respect to the
calculation  of the related  Mortgage  Rate.  All Servicing Fees and Trustee Fee
calculated at a percentage will accrue on the basis of a 360-day year consisting
of twelve 30-day months.

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

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

     SECTION 1.03.  Certain Constructions.

     For purposes of the definition of "Special  Servicing  Fee",  Section 3.19,
Section 3.12, Section 3.25, Section 3.30 and Section 4.06(d),  references to the
most or next most  subordinate  Class of  Certificates  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-2, Class X, Class B, Class C, Class
D,  Class E,  Class F,  Class G,  Class H, Class J, Class K, Class L and Class M
Certificates.  For  such  purposes,  the  Class  A-1,  Class  A-2  and  Class  X
Certificates  collectively  shall be considered to be one Class. For purposes of
this Agreement,  each Class of Certificates other than the Class Q-1, Class Q-2,
Class LR and Class R Certificates  shall be deemed to be outstanding only to the
extent its  respective  Certificate  Balance has not been  reduced to zero.  For
purposes  of this  Agreement,  the Class Q-1,  Class  Q-2,  Class R and Class LR
Certificates shall be deemed to be outstanding so long as the Trust Fund has not
been terminated  pursuant to Section 9.01. For purposes of this  Agreement,  the
Class X  Certificates  shall be deemed to be  outstanding  until their  Notional
Balance has been reduced to zero.


<PAGE>
                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

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

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

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

          (i)    the original Note,  endorsed by the most recent  endorsee prior
                 to  the  Trustee  or,  if  none,  by  the  Originator,  without
                 recourse, either in blank or to the order of the Trustee in the
                 following form: "Pay to the order of LaSalle  National Bank, as
                 trustee for the registered holders of Deutsche Mortgage & Asset
                 Receiving  Corporation,   Mortgage  Pass-Through  Certificates,
                 Series 1998-C1, without recourse";

          (ii)   the original or a copy of the Mortgage and, if applicable,  the
                 originals  or copies  of any  intervening  assignments  thereof
                 showing a complete  chain of assignment  from the Originator of
                 the Mortgage Loan to the most recent assignee of record thereof
                 prior to the  Trustee,  if any,  in each case with  evidence of
                 recording indicated thereon;

          (iii)  an original  assignment  of the Mortgage,  in recordable  form,
                 executed by the most recent assignee of record thereof prior to
                 the Trustee or, if none, by the Originator,  either in blank or
                 in favor of the Trustee (in such capacity);

          (iv)   (A) an original or copy of any related  security  agreement (if
                 such item is a document  separate  from the  Mortgage)  and, if
                 applicable,   the  originals  or  copies  of  any   intervening
                 assignments thereof showing a complete chain of assignment from
                 the Originator of the Mortgage Loan to the most recent assignee
                 of record  thereof  prior to the  Trustee,  if any;  and (B) an
                 original  assignment of any related security agreement (if such
                 item is a document separate from the Mortgage)  executed by the
                 most recent assignee of record thereof prior to the Trustee or,
                 if none, by the Originator,  either in blank or in favor of the
                 Trustee (in such capacity), which assignment may be included as
                 part of the corresponding assignment of Mortgage referred to in
                 clause (iii) above;

          (v)    (A) stamped or certified copies of any UCC financing statements
                 and  continuation  statements  which  were  filed  in  order to
                 perfect (and maintain the perfection of) any security  interest
                 held by the  Originator of the Mortgage Loan (and each assignee
                 of record prior to the Trustee) in and to the personalty of the
                 mortgagor at the Mortgaged Property (in each case with evidence
                 of filing  thereon)  and which  were in the  possession  of the
                 Seller  (or its  agent)  at the time the  Mortgage  Files  were
                 delivered to the Trustee and (B) if any such security  interest
                 is  perfected  and the earlier  UCC  financing  statements  and
                 continuation statements were in the possession of the Seller, a
                 UCC financing statement executed by the most recent assignee of
                 record  prior to the  Trustee or, if none,  by the  Originator,
                 evidencing  the transfer of such security  interest,  either in
                 blank or in favor of the Trustee;

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

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

          (viii) (A) the original or a copy of the related Assignment of Leases,
                 Rents and Profits (if such item is a document separate from the
                 Mortgage)  and, if  applicable,  the originals or copies of any
                 intervening  assignments  thereof  showing a complete  chain of
                 assignment from the Originator of the Mortgage Loan to the most
                 recent assignee of record thereof prior to the Trustee, if any,
                 in each case with  evidence of  recording  thereon;  and (B) an
                 original assignment of any related Assignment of Leases,  Rents
                 and Profits (a "Reassignment of Assignment of Leases, Rents and
                 Profits")  (if  such  item  is a  document  separate  from  the
                 Mortgage),  in  recordable  form,  executed  by the most recent
                 assignee of record thereof prior to the Trustee or, if none, by
                 the Originator,  either in blank or in favor of the Trustee (in
                 such capacity), which assignment may be included as part of the
                 corresponding  assignment  of  Mortgage  referred  to in clause
                 (iii) above;

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

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

          (xi)   if the  mortgagor  has a  leasehold  interest  in  the  related
                 Mortgaged  Property,  the  original  ground  lease  or  a  copy
                 thereof;

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

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

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

          (xv)   the  original or a copy of any guaranty of the  obligations  of
                 the  mortgagor  under the Mortgage  Loan  together  with (A) if
                 applicable,   the   original  or  copies  of  any   intervening
                 assignments  of such  guaranty  showing  a  complete  chain  of
                 assignment from the Originator of the Mortgage Loan to the most
                 recent assignee  thereof prior to the Trustee,  if any, and (B)
                 an original  assignment of such  guaranty  executed by the most
                 recent  assignee  thereof  prior to the Trustee or, if none, by
                 the Originator;

          (xvi)  the original or a copy of the power of attorney  (with evidence
                 of recording  thereon,  if appropriate)  granted by the related
                 mortgagor if the Mortgage, Note or other document or instrument
                 referred  to  above  was  signed  on  behalf  of the  mortgagor
                 pursuant to such power of attorney; and

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

     On or promptly  following  the Closing  Date,  the Servicer  shall,  to the
extent  possession  of  recorded  copies  of each  Mortgage  and  the  documents
described in Sections 2.01(iv),  (v), (viii),  (xii), (xiii) and (xiv) have been
delivered  to it, at the  expense of the  Depositor,  (1) prepare and record (a)
each Assignment of Mortgage  referred to in Section  2.01(iii) which has not yet
been submitted for recording and (b) each  Reassignment of Assignment of Leases,
Rents and Profits referred to in Section  2.01(viii) (if not otherwise  included
in the related  Assignment  of Mortgage)  which has not yet been  submitted  for
recordation;  and (2) prepare and file each UCC financing  statement referred to
in Section  2.01(v) or (xiii) which has not yet been  submitted for filing.  The
Servicer shall upon delivery  promptly prepare and submit (and in no event later
than 30 Business Days following the receipt of the related documents in the case
of clause  1(a)  above  and 60 days  following  the  receipt  of the  applicable
documents in the case of clauses 1(b) and 2 above) for  recording or filing,  as
the case may be, in the appropriate public recording office, each such document.
In the event that any such document is lost or returned  unrecorded because of a
defect  therein,  the  Servicer,  at the  expense of the related  Mortgage  Loan
Seller, shall use its best efforts to promptly prepare a substitute document for
signature by the Depositor or the related  Mortgage Loan Seller,  as applicable,
and  thereafter the Servicer shall cause each such document to be duly recorded.
The Servicer shall,  promptly upon receipt of the original recorded copy (and in
no event later than five Business  Days  following  such  receipt)  deliver such
original to the Custodian. Notwithstanding anything to the contrary contained in
this Section 2.01, in those instances where the public  recording office retains
the original  Mortgage,  Assignment of Mortgage or Reassignment of Assignment of
Leases,  Rents and Profits,  if  applicable,  after any has been  recorded,  the
obligations  hereunder of the Depositor  shall be deemed to have been  satisfied
upon  delivery  to the  Custodian  of a copy of  such  Mortgage,  Assignment  of
Mortgage  or  Reassignment  of  Assignment  of  Leases,  Rents and  Profits,  if
applicable,  certified by the public  recording office to be a true and complete
copy of the recorded original thereof.

     If the  related  Mortgage  Loan  Seller  cannot  deliver,  or  cause  to be
delivered,  as to any  Mortgage  Loan,  the  original  or a copy of the  related
lender's title insurance policy referred to in Section  2.01(vii) solely because
such policy has not yet been issued,  the delivery  requirements of this Section
2.01 shall be deemed to be satisfied as to such missing  item,  and such missing
item  shall be  deemed to have  been  included  in the  related  Mortgage  File;
provided that the related Mortgage Loan Seller has caused to be delivered to the
Custodian  a pro  forma  title  insurance  policy in lieu of an  original  title
insurance policy or a commitment for title insurance  "marked-up" at the closing
of such Mortgage Loan, and the related Mortgage Loan Seller shall deliver to the
Custodian, promptly following the receipt thereof, the original related lender's
title  insurance  policy (or a copy thereof).  The Servicer shall promptly cause
the UCC's referred to in Section  2.01(v) to be filed in the  applicable  public
recording  office and upon filing will  promptly  deliver to the  Custodian  the
related UCC,  with evidence of filing  thereon.  Each Mortgage Loan Seller shall
reimburse the Servicer for all  out-of-pocket  expenses incurred and filing fees
paid by the Servicer in connection  with its  obligations  under this  paragraph
with respect to their  respective  Mortgage  Loans.  Copies of recorded or filed
Assignments,  Reassignments,  and UCC's shall be delivered to the Trustee by the
Servicer.

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

     SECTION 2.02.  Acceptance by Custodian and the Trustee.

     If the Depositor cannot deliver any original or certified recorded document
described in Section 2.01 on the Closing Date, the Depositor  shall use its best
efforts,  promptly  upon receipt  thereof and in any case not later than 45 days
from the  Closing  Date  (except as  described  below with  respect to the items
described in Section 2.01(ii),  (v), (viii),  and (xiv) and the UCCs referred to
in Section  2.01(xiii)) to deliver such original or certified recorded documents
to the  Custodian  (unless the  Depositor is delayed in making such  delivery by
reason of the fact  that such  documents  shall  not have been  returned  by the
appropriate recording office in which case it shall notify the Custodian and the
Trustee in writing of such delay).

     If the  Depositor  cannot  deliver,  or  cause to be  delivered,  as to any
Mortgage Loan, the original or a copy of any of the documents and/or instruments
referred to in Section 2.01(ii), (v), (viii), and (xiv) and the UCCs referred to
in Section 2.01 (xiii), with evidence of recording thereon,  solely because of a
delay  caused by the public  recording or filing  office where such  document or
instrument  has been  delivered  for  recordation  or filing,  or  because  such
original  recorded  document  has been lost or returned  from the  recording  or
filing  office  and  subsequently  lost,  as  the  case  may  be,  the  delivery
requirements  of Section 2.01 shall be deemed to have been  satisfied as to such
missing item, and such missing item shall be deemed to have been included in the
related  Mortgage  File,  provided  that a copy of such  document or  instrument
(without  evidence  of  recording  or  filing  thereon,   but  certified  (which
certificate may relate to multiple documents and/or  instruments) by the related
Mortgage  Loan Seller to be a true and  complete  copy of the  original  thereof
submitted for recording or filing, as the case may be) has been delivered to the
Custodian, and either the original of such missing document or instrument,  or a
copy thereof, with evidence of recording or filing, as the case may be, thereon,
is  delivered  to the  Custodian  within 180 days of the Closing Date (or within
such longer  period  after the Closing Date as the Trustee may consent to, which
consent shall not be unreasonably  withheld so long as the related Mortgage Loan
Seller has provided the Trustee with  evidence of such  recording or filing,  as
the case may be, or has  certified to the Trustee as to the  occurrence  of such
recording or filing,  as the case may be, and is, as certified to the Trustee no
less  often  than  quarterly,  in good  faith  attempting  to  obtain  from  the
appropriate county recorder's or filing office such original or copy).

     By its execution and delivery of this Agreement,  the Trustee  acknowledges
the  assignment  to it of the  Mortgage  Loans in good faith  without  notice of
adverse  claims  and  declares  that the  Custodian  holds  and will  hold  such
documents and all others  delivered to it constituting the Mortgage File (to the
extent the documents  constituting  the Mortgage File are actually  delivered to
the Custodian) for any Mortgage Loan assigned to the Trustee hereunder in trust,
upon the conditions herein set forth, for the use and benefit of all present and
future Certificateholders. With the exception of any Notes listed by the Trustee
on an exception  report and delivered to the Depositor on the Closing Date,  the
Trustee  hereby  acknowledges  the receipt of the Notes.  The Trustee  agrees to
review each  Mortgage  File within 90 days after the later of (a) the  Trustee's
receipt of such Mortgage  File or (b) execution and delivery of this  Agreement,
to ascertain that all documents (other than documents referred to in clause (ix)
of Section 2.01 which shall be delivered to the Servicer) referred to in Section
2.01 above (in the case of the documents  referred to in Section 2.01(iv),  (v),
(vi),  (vii) (in the case of any  endorsement  thereto),  (viii) and (x) through
(xvii),  as identified to it in writing by the related Mortgage Loan Seller) and
any  original  recorded  documents  referred  to in the first  sentence  of this
Section  included in the delivery of a Mortgage  File have been  received,  have
been  executed,  appear to be what they purport to be, purport to be recorded or
filed (as  applicable) and have not been torn,  mutilated or otherwise  defaced,
and that such documents  relate to the Mortgage Loans identified in the Mortgage
Loan Schedule.  In so doing, the Trustee may rely on the purported due execution
and  genuineness  of any such document and on the purported  genuineness  of any
signature thereon. If at the conclusion of such review any document or documents
constituting a part of a Mortgage File have not been executed or received,  have
not been recorded or filed (if  required),  are unrelated to the Mortgage  Loans
identified in the Mortgage Loan Schedule,  appear not to be what they purport to
be or have been torn, mutilated or otherwise defaced, the Trustee shall promptly
so notify the  Depositor  and the related  Mortgage  Loan Seller by  providing a
written   report,   setting  forth  for  each  affected   Mortgage  Loan,   with
particularity,  the nature of the defective or missing  document.  The Depositor
shall or shall cause the related  Mortgage  Loan Seller to deliver an  executed,
recorded or undamaged  document,  as  applicable,  or, if the failure to deliver
such  document  in such  form has a  material  adverse  effect  on the  security
provided by the related Mortgaged  Property,  the Depositor shall or shall cause
the related  Mortgage Loan Seller to repurchase the related Mortgage Loan in the
manner provided in Section 2.03. None of the Servicer,  the Special Servicer and
Trustee shall be responsible for any loss, cost,  damage or expense to the Trust
Fund resulting  from any failure to receive any document  constituting a portion
of a Mortgage File noted on such a report or for any failure by the Depositor to
use its best efforts to deliver any such document.

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

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

     SECTION 2.03.  Representations,  Warranties and Covenants of the Depositor;
                    Repurchase and Substitution of Mortgage Loans.

     (a) The Depositor hereby represents and warrants that:

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

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

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

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

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

                (A)  to acquire,  own, hold, sell, transfer,  assign, pledge and
                     otherwise  deal  with the  following:  (I)  "fully-modified
                     pass-through" certificates ("GNMA Certificates") issued and
                     guaranteed  as to timely  payment of principal and interest
                     by the Government National Mortgage Association ("GNMA"), a
                     wholly-owned corporate instrumentality of the United States
                     within  the  Department of  Housing  and  Urban Development
                     organized  and  existing  under Title  III of  the National
                     Housing  Act  of  1934;  (II)  Guaranteed   Mortgage  Pass-
                     Through  Certificates  ("FNMA  Certificates")   issued  and
                     guaranteed  as to timely  payment of principal and interest
                     by FNMA; (III) Mortgage Participation  Certificates ("FHLMC
                     Certificates")  issued and  guaranteed as to timely payment
                     of interest  and  ultimate or full  payment of principal by
                     FHLMC;   (IV)   any   other   participation   certificates,
                     pass-through certificates or other obligations or interests
                     backed  directly or indirectly by mortgage loans and issued
                     or guaranteed by GNMA, FNMA or FHLMC (collectively with the
                     GNMA    Certificates,    FNMA    Certificates   and   FHLMC
                     Certificates, the "Agency Securities"); (V) mortgage-backed
                     securities,   which   securities  need  not  be  issued  or
                     guaranteed,  in  whole  or in  part,  by  any  governmental
                     entity, issued by one or more private entities (hereinafter
                     referred to as "Private  Securities");  (VI) mortgage loans
                     secured  by  first,   second  or  more   junior   liens  on
                     one-to-four  family  residential  properties,   multifamily
                     properties  that are either rental  apartment  buildings or
                     projects  containing  five or  more  residential  units  or
                     commercial  properties,  regardless  of whether  insured or
                     guaranteed in whole or in part by any governmental  entity,
                     or  participation  interests or stripped  interests in such
                     mortgage loans ("Mortgage Loans");  (VII) conditional sales
                     contracts  and  installment  sales  or loan  agreements  or
                     participation  interests  therein  secured by  manufactured
                     housing    ("Contract");    and   (VIII)   receivables   of
                     third-parties or other financial  assets of  third-parties,
                     either fixed or revolving, that by their terms convert into
                     cash within a finite time period ("Other Assets");

                (B)  to loan its funds to any person under loan  agreements  and
                     other  arrangements which are secured by Agency Securities,
                     Private Securities,  Mortgage Loans, Contracts and/or Other
                     Assets;

                (C)  to  authorize,  issue,  sell  and  deliver  bonds  or other
                     evidences  of  indebtedness  that  are  secured  by  Agency
                     Securities,  Private Securities,  Mortgage Loans, Contracts
                     and/or Other Assets;

                (D)  to  authorize,   issue,   sell  and  deliver   certificates
                     evidencing  beneficial  ownership  interests  in  pools  of
                     Agency  Securities,  Private  Securities,  Mortgage  Loans,
                     Contracts and/or Other Assets; and

                (E)  to  engage  in any  activity  and to  exercise  any  powers
                     permitted  to  corporations  under the laws of the State of
                     Delaware  that are incident to the  foregoing and necessary
                     or convenient to accomplish the foregoing.

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

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

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

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

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

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

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

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

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

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

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

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

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

     (e) Upon discovery by the Custodian,  the Servicer, the Special Servicer or
the  Trustee  of a breach  of any  representation  or  warranty  of the  related
Mortgage Loan Seller in the  respective  Mortgage Loan Purchase  Agreement  with
respect to any Mortgage  Loan,  or that any document  required to be included in
the  Mortgage  File does not  conform to the  requirements  of  Section  2.01 (a
"Defect"),  such Person shall give prompt notice thereof to the related Mortgage
Loan Seller and such  Mortgage  Loan Seller  shall,  to the extent such Mortgage
Loan Seller is obligated to cure or repurchase  the related  Mortgage Loan under
the terms of its respective Mortgage Loan Purchase  Agreement,  either cure such
Defect or breach or repurchase said Mortgage Loan at the Repurchase Price within
90 days of the  receipt  of notice of the Defect or breach as  provided  in such
Mortgage Loan Purchase  Agreement;  it being  understood and agreed that none of
the  Custodian,  the  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 lieu of effecting any such  repurchase,  within two
years of the Startup  Day,  the Seller will be permitted to deliver a Qualifying
Substitute  Mortgage  Loan  and to pay  cash  equal  to  the  applicable  to the
Substitution Shortfall Amount, subject to the terms of the related Mortgage Loan
Purchase Agreement and this Agreement.

     As to any Qualifying Substitute Mortgage Loan, the Trustee shall direct the
related  Mortgage  Loan  Seller to deliver to the  Trustee  for such  Qualifying
Substitute  Mortgage Loan (with a copy to the  Servicer),  the related  Mortgage
File with the related  Note  endorsed as  required  by Section  2.01(i)  hereof.
Monthly Payments due with respect to Qualifying Substitute Mortgage Loans in the
month of  substitution  shall not be part of the Trust Fund and will be retained
by the Servicer and remitted by the Servicer to the related Mortgage Loan Seller
on the  next  succeeding  Distribution  Date.  For the  month  of  substitution,
distributions to Certificateholders  will include the Monthly Payment due on the
related Removed Mortgage Loan for such month and thereafter the related Mortgage
Loan Seller shall be entitled to retain all amounts  received in respect of such
Removed Mortgage Loan.

     In any month in which the related  Mortgage Loan Seller  substitutes one or
more  Qualifying  Substitute  Mortgage  Loans for one or more  Removed  Mortgage
Loans, the Servicer will determine the applicable Substitution Shortfall Amount.
The Trustee shall direct the related  Mortgage Loan Seller to deposit cash equal
to such amount into the Distribution  Account  concurrently with the delivery of
the Mortgage Files for such Qualifying  Substitute  Mortgage Loans,  without any
reimbursement  thereof.  The Trustee shall also direct the related Mortgage Loan
Seller to give written  notice to the Trustee and the Servicer of such  deposit.
The Trustee  shall amend the  Mortgage  Loan  Schedule to reflect the removal of
each  Removed  Mortgage  Loan  and,  if  applicable,  the  substitution  of  the
Qualifying Substitute Mortgage Loan; and, upon such amendment, the Trustee shall
deliver or cause the  delivery of such  amended  Mortgage  Loan  Schedule to the
other parties  hereto.  Upon any such  substitution,  the Qualifying  Substitute
Mortgage Loans shall be subject to the terms of this Agreement in all respects.

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

     (g) Upon a  substitution  of a Mortgage  Loan,  the  Trustee,  pursuant  to
Section  3.11,  shall,  upon  receipt of the Mortgage  File for such  Qualifying
Substitute  Mortgage  Loan and receipt of a certificate  of a Servicing  Officer
certifying  as to the receipt by the Servicer of a copy of the Mortgage File for
such  Qualifying  Substitute  Mortgage  Loans  and the  applicable  Substitution
Shortfall Amount and the deposit of the  Substitution  Shortfall Amount into the
Collection  Account  pursuant to this  Section  2.03(g),  release or cause to be
released to the  Depositor or the  respective  Mortgage  Loan Seller the related
Mortgage File of the related Removed Mortgage Loan and shall execute and deliver
such  instruments  of transfer or  assignment,  in each case  without  recourse,
representation or warranty,  as shall be prepared by the Servicer to vest in the
Depositor  or such  Mortgage  Loan Seller any  Removed  Mortgage  Loan  released
pursuant hereto, and any rights of the Depositor in, to and under the respective
Mortgage  Loan  Purchase  Agreement as it related to such Removed  Mortgage Loan
that was initially  transferred  to the Trust Fund under  Section 2.01,  and the
Trustee and the  Servicer  shall have no further  responsibility  with regard to
such Mortgage File.

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

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

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

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

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

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

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

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

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

          (vi)  No consent, approval, authorization or order of, or registration
                or filing with, or notice to any court or governmental agency or
                body, is required for the execution, delivery and performance by
                the  Servicer  of  or  compliance  by  the  Servicer  with  this
                Agreement, or if required, such approval has been obtained prior
                to the Cut-off Date.

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

          (i)   The  Special  Servicer  is a  limited  liability  company,  duly
                organized,  validly existing and in good standing under the laws
                of the State of Delaware and has all licenses necessary to carry
                on its business as now being  conducted or is in compliance with
                the laws of each state  (within the United States of America) 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 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   certificate  of  formation  or  operating
                agreement  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  limited
                liability  action has been taken by the Special Servicer to make
                this Agreement and all agreements  contemplated hereby valid and
                binding  upon the  Special  Servicer  in  accordance  with their
                terms;

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

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

          (vi)  No consent, approval, authorization or order of, or registration
                or filing with, or notice to any court or governmental agency or
                body, is required for the execution, delivery and performance by
                the Special  Servicer of or compliance  by the Special  Servicer
                with this  Agreement,  or if  required,  such  approval has been
                obtained prior to the Cut-off Date.

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

     (d) The Trustee hereby represents and warrants that as of the Closing Date:

          (i)   The Trustee is a national  banking  association  duly organized,
                validly  existing,  and in good  standing  under the laws of the
                United  States and has full power,  authority and legal right to
                own  its  properties  and  conduct  its  business  as  presently
                conducted and to execute,  deliver and perform the terms of this
                Agreement.

          (ii)  This Agreement has been duly authorized,  executed and delivered
                by the Trustee and,  assuming due  authorization,  execution and
                delivery by the other parties hereto, constitutes a legal, valid
                and  binding  instrument  enforceable  against  the  Trustee  in
                accordance  with its terms,  except as such  enforcement  may be
                limited  by  bankruptcy,  insolvency,  reorganization  or  other
                similar laws affecting the  enforcement of creditors'  rights in
                general and by general equity principles  (regardless of whether
                such  enforcement  is considered in a proceeding in equity or at
                law).

          (iii) Neither the  execution  and  delivery of this  Agreement  by the
                Trustee nor the  consummation by the Trustee of the transactions
                herein  contemplated  to  be  performed  by  the  Trustee,   nor
                compliance  by the  Trustee  with the  provisions  hereof,  will
                conflict  with or result in a breach of, or constitute a default
                under,  any of the  provisions of any applicable law (subject to
                the  appointment in accordance  with such  applicable law of any
                co-trustee  or  separate  trustee  required   pursuant  to  this
                Agreement),  governmental rule, regulation,  judgment, decree or
                order   binding  on  the  Trustee  or  its   properties  or  the
                organizational  documents  of the  Trustee  or the  terms of any
                material agreement, instrument or indenture to which the Trustee
                is a party or by which it is bound.

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

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

      SECTION 2.06.  Miscellaneous REMIC and Grantor Trust Provisions.

     (a) The Class A-1-L,  Class A-2-L,  Class B-L,  Class C-L, Class D-L, Class
E-L, Class F-L, Class G-L, Class H-L, Class J-L, Class K-L, Class L-L, Class M-L
and Class LWAC  Interests are hereby  designated  as "regular  interests" in the
Lower-Tier  REMIC within the meaning of Section  860G(a)(1) of the Code, and the
Class LR  Certificates  are hereby  designated  as the sole  Class of  "residual
interests" in the Lower-Tier  REMIC within the meaning of Section  860G(a)(2) of
the Code. The Class A-1, Class A-2, Class X, Class B, Class C, Class D, Class E,
Class F, Class G,  Class H,  Class J, Class K, Class L and Class M  Certificates
are hereby designated as "regular  interests" in the Upper-Tier REMIC within the
meaning  of  Section  860G(a)(1)  of the Code and the Class R  Certificates  are
hereby  designated as the sole Class of "residual  interests" in the  Upper-Tier
REMIC  within  the  meaning  of  Section  860G(a)(2)  of the  Code.  The Class X
Certificates  represent a "specified  portion" of the  interest  payments on the
Class  LWAC  Interest,  within  the  meaning  of  Treasury  Regulations  Section
1.860G-1(a)(2).  The Closing Date is hereby  designated  as the "Startup Day" of
the  Lower-Tier  REMIC and the  Upper-Tier  REMIC  within the meaning of Section
860G(a)(9) of the Code.  The "latest  possible  maturity date" of the Lower-Tier
Regular  Interests  and  the  Regular   Certificates  for  purposes  of  Section
860G(a)(1) of the Code is the Scheduled  Final  Distribution  Date.  The initial
Lower-Tier  Balance  and the  Lower-Tier  Remittance  Rate of each  Class of the
Lower-Tier Regular Interests is set forth in Section 4.01(a)(i).

     (b) The Class Q-1 Certificates  represent an undivided beneficial interests
in the portion of the Trust Fund consisting of the Default Interest collected on
the  Mortgage  Loans,  subject to the  obligations  to pay the Advance  Interest
Amount on the related Mortgage Loans.  The Class Q-2  Certificates  represent an
undivided  beneficial  interests in the portion of the Trust Fund  consisting of
the Excess Interest collected on the Mortgage Loans. The Class Q-2B Certificates
represent pro rata  undivided  beneficial  interests in the portion of the Trust
Fund  consisting of the Excess Interest  collected on the GACC Loans.  The Class
Q-1 and Class Q-2 Certificates do not represent regular or residual interests in
either the Upper-Tier REMIC or the Lower-Tier REMIC.

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


<PAGE>
                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

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

     (a)  The  Servicer  and  the  Special  Servicer,  each  as  an  independent
contractor  servicer,  shall service and administer the Mortgage Loans on behalf
of the  Trust  Fund and the  Trustee  (as  trustee  for  Certificateholders)  in
accordance with the Servicing  Standard,  provided,  however,  that the Mortgage
Loans known as the Clipper Loan  Participations  (Loan Numbers  CLP001,  CLP002,
CLP003,  CLP004,  CLP005 and CLP006)  shall be serviced  by  SouthTrust  Capital
Funding  Corporation (the "Clipper  Servicer")  pursuant to that certain Pooling
and Servicing  Agreement dated as of July 1, 1997 by and among LaSalle  National
Bank (as the "RMF Trustee"),  RMF and the Clipper Servicer (the "Clipper Pooling
and Servicing Agreement"), and remittances will be made to the Servicer pursuant
to the Loan  Participation  Remittance  Agreement dated as of March 1, 1998 (the
"Clipper  Remittance  Agreement"),   between  the  Trustee,  the  Servicer,  the
Depositor, the RMF Trustee and the RMF Servicer.

     The Servicer's or Special Servicer's liability for actions and omissions in
its capacity as Servicer or Special  Servicer,  as the case may be, hereunder is
limited as provided herein (including,  without limitation,  pursuant to Section
6.03  hereof).  To the extent  consistent  with the foregoing and subject to any
express  limitations  set forth in this  Agreement,  the  Servicer  and  Special
Servicer  shall seek to maximize the timely and  complete  recovery of principal
and interest on the Notes;  provided,  however,  that nothing  herein  contained
shall be construed as an express or implied guarantee by the Servicer or Special
Servicer  of the  collectability  of the  Mortgage  Loans.  Subject  only to the
Servicing Standard,  the Servicer and Special Servicer shall have full power and
authority,  acting alone or through  sub-servicers  (subject to paragraph (c) of
this  Section 3.01 and to Section  3.02),  to do or cause to be done any and all
things in connection  with such servicing and  administration  which it may deem
consistent with the Servicing Standard and, in its reasonable  judgment,  in the
best interests of the Certificateholders,  including,  without limitation,  with
respect to each Mortgage Loan, to prepare, execute and deliver, on behalf of the
Certificateholders  and the  Trustee or any of them:  (i) any and all  financing
statements, continuation statements and other documents or instruments necessary
to maintain the lien on each  Mortgaged  Property and related  collateral;  (ii)
subject to Sections 3.09, 3.10 and 3.30, 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 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, 3.28 and 3.30
hereof.  The 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 Servicer and Special Servicer any
powers of attorney  and other  documents  prepared by the  Servicer  and Special
Servicer and necessary or appropriate (as certified in such written  request) to
enable the  Servicer  and  Special  Servicer  to carry out their  servicing  and
administrative duties hereunder.

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

     (c)  Each  of  the  Servicer  and  the  Special  Servicer  may  enter  into
sub-servicing  agreements  with  third  parties  with  respect  to  any  of  its
respective obligations hereunder, provided, that (i) any such agreement shall be
consistent  with the  provisions  of this  Agreement  and  (ii) no  sub-servicer
retained by the Servicer or the Special Servicer, as applicable, shall grant any
modification,  waiver or amendment to any Mortgage  Loan without the approval of
the Servicer or the Special  Servicer,  as  applicable,  which approval shall be
given or withheld in accordance  with the procedures set forth in Sections 3.09,
3.10,  3.28 or 3.30,  and (iii)  such  agreement  shall be  consistent  with the
Servicing Standard. Any such sub-servicing agreement may permit the sub-servicer
to  delegate  its  duties  to agents or  subcontractors  so long as the  related
agreements or  arrangements  with such agents or  subcontractors  are consistent
with the provisions of this Section 3.01(c).

     Any  sub-servicing  agreement  entered  into by the Servicer or the Special
Servicer,  as applicable,  shall provide that it may be assumed or terminated by
the  Trustee or the  Servicer,  respectively,  if the  Trustee or the  Servicer,
respectively,  has assumed the duties of the  Servicer or the Special  Servicer,
respectively,  or any successor  Servicer or Special  Servicer,  as  applicable,
without cost or  obligation  to the assuming or  terminating  party or the Trust
Fund,  upon the  assumption by such party of the  obligations of the Servicer or
the Special Servicer, as applicable,  pursuant to Section 7.02; provided that no
such  termination  or assumption  shall affect or impair the Retained  Servicing
Fee, if any, to which any subservicer may be entitled.

     Any  sub-servicing  agreement,  and  any  other  transactions  or  services
relating to the Mortgage Loans involving a  sub-servicer,  shall be deemed to be
between  the  Servicer  or  the  Special  Servicer,  as  applicable,   and  such
sub-servicer alone, and the Trustee,  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) or to the extent that the Trust Fund is required to
indemnify any such sub-servicer.

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

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

     SECTION 3.02.  Liability of the Servicer.

     Notwithstanding any sub-servicing  agreement, any of the provisions of this
Agreement relating to agreements or arrangements between the Servicer or Special
Servicer and any Person acting as sub-servicer (or its agents or subcontractors)
or any reference to actions taken through any Person acting as  sub-servicer  or
otherwise,  the  Servicer  or Special  Servicer,  as  applicable,  shall  remain
obligated and  primarily  liable to the Trustee and  Certificateholders  for the
servicing  and  administering  of the Mortgage  Loans except with respect to the
direct  servicing  and  administering  of the Mortgage Loan known as the Clipper
Loan Participations (Loan Numbers CLP001,  CLP002,  CLP003,  CLP004,  CLP005 and
CLP006) in accordance with the provisions of this Agreement  without  diminution
of such  obligation or liability by virtue of such  sub-servicing  agreements or
arrangements  or by virtue of  indemnification  from the  Depositor or any other
Person  acting as  sub-servicer  (or its agents or  subcontractors)  to the same
extent and under the same terms and  conditions  as if the  Servicer  or Special
Servicer,  as applicable,  alone were servicing and  administering  the Mortgage
Loans.  Each of the Servicer and the Special Servicer shall be entitled to enter
into an agreement with any  sub-servicer  providing for  indemnification  of the
Servicer or Special Servicer, as applicable,  by such sub-servicer,  and nothing
contained  in  this   Agreement   shall  be  deemed  to  limit  or  modify  such
indemnification,  but no such agreement for  indemnification  shall be deemed to
limit or modify this Agreement.

     SECTION 3.03.  Collection of Certain Mortgage Loan Payments.

     (a) The  Servicer  or the  Special  Servicer  (with  respect  to  Specially
Serviced Mortgage Loans), 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.  With respect to each Specially Serviced
Mortgage Loan, the Special Servicer shall use its reasonable  efforts to collect
income  statements  and  rent  rolls  from  Borrowers  as  required  by the Loan
Documents and the terms hereof and shall provide  copies thereof to the Servicer
as provided  herein.  The Servicer  shall provide at least six months' notice to
the Special  Servicer and Borrowers of Balloon  Payments coming due.  Consistent
with the foregoing,  the Servicer or Special Servicer (with respect to Specially
Serviced  Mortgage Loans),  as applicable,  may in its discretion waive any late
payment  charge in connection  with any  delinquent  Monthly  Payment or Balloon
Payment with respect to any Mortgage  Loan. In addition,  the Servicer  shall be
entitled to take such actions with respect to the  collection of payments on the
Mortgage  Loans  as  are  permitted  or  required  under  Section  3.28  hereof.
Notwithstanding  the  above,  the  Mortgage  Loans  known  as the  Clipper  Loan
Participations (Loan Numbers CLP001,  CLP002, CLP003, CLP004, CLP005 and CLP006)
shall be serviced by the Clipper  Servicer  pursuant to the Clipper  Pooling and
Servicing Agreement and remittances will be made to the Servicer pursuant to the
Clipper Remittance Agreement.

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

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

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

     (b) The Servicer shall  segregate and hold all funds collected and received
pursuant to any Mortgage Loan  constituting  Escrow Payments  separate and apart
from any of its own funds and general  assets and shall  establish  and maintain
one or more segregated custodial accounts (each, an "Escrow Account") into which
all  Escrow  Payments  shall be  deposited  within  one (1)  Business  Day after
receipt.  The Servicer  shall also deposit into each Escrow  Account any amounts
representing losses on Permitted Investments pursuant to Section 3.07(b) and any
Insurance  Proceeds or Liquidation  Proceeds which are required to be applied to
the  restoration  or repair of any  Mortgaged  Property  pursuant to the related
Mortgage Loan.  Escrow Accounts shall be Eligible Accounts (except to the extent
the related  Mortgage  Loan  requires it to be held in an account that is not an
Eligible Account) and shall be entitled "Banc One Mortgage Capital Markets, LLC,
as Servicer, in trust for LaSalle National Bank, as Trustee in trust for Holders
of  Deutsche  Mortgage  &  Asset  Receiving  Corporation,   Commercial  Mortgage
Pass-Through Certificates,  Series 1998-C1, and Various Borrowers".  Withdrawals
from an Escrow Account may be made by the Servicer only:

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

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

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

     SECTION 3.05.  Collection  Account;  Distribution  Account;  and Upper-Tier
                    Distribution Account.

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

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

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

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

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

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

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

          (vii) any Servicer Prepayment Interest Shortfalls.

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

     (b) The Trustee shall  establish and maintain the  Distribution  Account in
the name of the Trustee, in trust for the benefit of the  Certificateholders and
the Trustee as the Holder of the Lower-Tier Regular Interests.  The Distribution
Account shall be established and maintained as an Eligible Account. With respect
to each  Distribution  Date,  upon receipt from the Servicer,  the Trustee shall
deposit  in the  Distribution  Account  the  amount of  Available  Funds,  to be
distributed pursuant to Section 4.01 hereof on such Distribution Date.

     (c) The Trustee shall  establish and maintain the  Upper-Tier  Distribution
Account  in  the  name  of  the  Trustee,  in  trust  for  the  benefit  of  the
Certificateholders. The Upper-Tier Distribution Account shall be established and
maintained as an Eligible Account or a sub-account of an Eligible Account.  With
respect  to  each  Distribution  Date,  the  Trustee  shall  withdraw  from  the
Distribution  Account and deposit in the Upper-Tier  Distribution  Account on or
before such date the Lower-Tier  Distribution  Amount and Prepayment Premiums to
be  distributed  in respect of the  Lower-Tier  Regular  Interests  pursuant  to
Section 4.01(a)(i) and Section 4.01(c)(ii) hereof on such date.

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

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

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

     SECTION 3.06.  Permitted Withdrawals from the Collection Account.

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

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

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

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

          (iv)   to  pay on or  before  each  Servicer  Remittance  Date  to the
                 Servicer  and  the  Special   Servicer,   as   applicable,   as
                 compensation,  the aggregate unpaid Servicing  Compensation and
                 Special Servicing  Compensation (if any, including any Work-out
                 fee due to a  previous  Special  Servicer  pursuant  to Section
                 3.12(c)), respectively, in respect of the immediately preceding
                 month,  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 Servicer in accordance with Section 3.07(b)
                 any interest or investment  income earned on funds deposited in
                 the   Collection   Account)   (the   Servicer  may  rely  on  a
                 certification  of the Special Servicer as to amounts of Special
                 Servicing  Compensation to be withdrawn pursuant to this clause
                 (iv));

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

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

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

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

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

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

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

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

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

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

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

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

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

     (b) All income and gain realized from  investment of funds deposited in any
Investment Account shall be for the benefit of the Servicer (except with respect
to the investment of funds deposited in (i) any Borrower Account, which shall be
for the  benefit  of the  related  Borrower  to the  extent  required  under the
Mortgage Loan or applicable law 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 Servicer or the Special  Servicer,
as  applicable,   in  accordance  with  Section  3.06  or  Section  3.17(b),  as
applicable.  The  Servicer,  or with  respect to any REO  Account,  the  Special
Servicer,  shall deposit from its own funds into the  Collection  Account or any
REO Account,  as  applicable,  the amount of any loss incurred in respect of any
such Permitted  Investment  immediately upon realization of such loss; provided,
however,  that the Servicer 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 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 at the
direction of or for the benefit of the Borrower  under the terms of the Mortgage
Loan or applicable law.

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

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

     (a) The Servicer on behalf of the Trustee,  as  mortgagee,  shall cause the
related  Borrower to  maintain,  to the extent  required by each  Mortgage  Loan
(other than REO Mortgage Loans), and if the Borrower does not so maintain, shall
itself  maintain  (subject  to  the  provisions  of  this  Agreement  concerning
Nonrecoverable Advances) to the extent the Trustee as mortgagee has an insurable
interest and to the extent available at commercially  reasonable rates, (i) fire
and hazard insurance with extended coverage on each related  Mortgaged  Property
in an amount  which is at least equal to the lesser of (A) one  hundred  percent
(100%) of the then "full  replacement  cost" of the  improvements and equipment,
(excluding  foundations,  footings and excavation costs),  without deduction for
physical depreciation,  and (B) the outstanding principal balance of the related
Mortgage Loan or such greater amount as is necessary to prevent any reduction in
such  policy by reason of the  application  of  co-insurance  and to prevent the
Trustee  thereunder  from being deemed a co-insurer,  (ii)  insurance  providing
coverage  against at least 6 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;  provided that, if and to the extent that a Mortgage Loan
so permits,  the related  Borrower or the Servicer as  described  above shall be
required to exercise its best efforts to obtain the required  insurance coverage
from a Qualified  Insurer.  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) as described above. If the
Special  Servicer  does not maintain the  insurance  described in the  preceding
sentence or the required flood insurance described below, the Servicer shall, as
soon as  practicable  after  receipt of notice of such  failure,  maintain  such
insurance,  and if the Servicer does not maintain such insurance,  the insurance
required in the first  sentence of this Section  3.08(a) or the  required  flood
insurance  described  below (if the  related  Borrower  fails to  maintain  such
insurance), the Trustee shall, as soon as practicable after receipt of notice of
such failure,  maintain such insurance and if the Trustee does not maintain such
insurance,  the Fiscal Agent shall do so, provided that, in each such case, such
obligation  will be  subject  to the  provisions  of this  Agreement  concerning
Nonrecoverable  Advances.  The Special Servicer shall maintain,  with respect to
each REO Property (i) public liability insurance providing such coverage against
such risks as the  Special  Servicer  determines,  consistent  with the  related
Mortgage and the Servicing  Standard,  to be in the best  interests of the Trust
Fund, (ii) insurance  providing coverage against 24 months of rent interruptions
and (iii) such other  insurance  as was  required  pursuant  to the terms of the
related  Mortgage  Loan.  All  insurance  for an REO  Property  shall  be from a
Qualified Insurer. Any amounts collected by the Servicer or the Special Servicer
under any such  policies  (other  than  amounts  required  to be  applied to the
restoration  or  repair of the  related  Mortgaged  Property  or  amounts  to be
released to the Borrower in accordance  with the terms of the related  Mortgage)
shall be deposited into the Collection Account pursuant to Section 3.05, subject
to  withdrawal  pursuant to Section  3.06.  Any cost  incurred by the  Servicer,
Special  Servicer,  Trustee or Fiscal Agent in  maintaining  any such  insurance
shall not, for the purpose of calculating  distributions to  Certificateholders,
be  added  to the  unpaid  principal  balance  of  the  related  Mortgage  Loan,
notwithstanding that the terms of such Mortgage Loan so permit. It is understood
and agreed that no other  additional  insurance  other than flood  insurance  or
earthquake insurance subject to the conditions set forth below is to be required
of any Borrower or to be maintained  by the Servicer  other than pursuant to the
terms  of the  related  Mortgage  and  pursuant  to  such  applicable  laws  and
regulations  as  shall  at any  time  be in  force  and as  shall  require  such
additional insurance.  If the improvements on the Mortgaged Property (other than
an REO  Property)  are located in a federally  designated  special  flood hazard
area,  the Servicer  will use its best efforts to cause the related  Borrower to
maintain,  to the extent  required  by each  Mortgage  Loan,  and if the related
Borrower does not so maintain,  will itself obtain (subject to the provisions of
this Agreement  concerning  Nonrecoverable  Advances) flood insurance in respect
thereof.  Such flood  insurance shall be in an amount equal to the lesser of (i)
the unpaid  principal  balance of the related  Mortgage  Loan,  (ii) the maximum
amount of such insurance required by the terms of the related Mortgage and as is
available for the related  property  under the National  Flood  Insurance Act of
1968,  as amended,  if available and (iii) 100% of the  replacement  cost of the
improvements  located in the special flood hazard area on the related  Mortgaged
Property,  except to the  extent  that  self-insurance  is  permitted  under the
related  Mortgage Loan. If an REO Property (i) is located in an area  identified
in the Federal  Register by the Federal  Emergency  Management  Agency as having
special  flood  hazards or (ii) is related to a Mortgage  Loan pursuant to which
earthquake insurance was in place at the time of origination and continues to be
available at commercially  reasonable  rates,  the Special  Servicer will obtain
(subject to the provisions of this Agreement concerning Nonrecoverable Advances)
flood  insurance  and/or  earthquake  insurance  in  respect  thereof  providing
substantially the same coverage as described in the preceding sentences or, with
respect to earthquake insurance, in the amount required by the Mortgage Loan or,
if not  specified,  in-place at  origination.  If at any time during the term of
this Agreement a recovery under a flood or fire and hazard  insurance  policy in
respect of an REO  Property is not  available  but would have been  available if
such insurance were maintained  thereon in accordance with the standards applied
to Mortgaged Properties described herein, the Special Servicer shall (subject to
the provisions of this Agreement concerning  Nonrecoverable Advances) either (i)
immediately  deposit into the  Collection  Account from its own funds the amount
that would have been  recovered or (ii) apply to the  restoration  and repair of
the property  from its own funds the amount that would have been  recovered,  if
such  application  would be consistent  with the Servicing  Standard;  provided,
however, that the Special Servicer shall not be responsible for any shortfall in
insurance  proceeds  resulting  from an insurer's  refusal or inability to pay a
claim. In the case of any insurance otherwise required to be maintained pursuant
to this  Section  that is not being so  maintained  because the  Servicer or the
Special  Servicer,  as applicable,  has  determined  that it is not available at
commercially  reasonable  rates,  the  Servicer  or  the  Special  Servicer,  as
applicable,  shall  deliver an  Officer's  Certificate  to the  Trustee and each
Rating Agency which details the steps that were taken in seeking such  insurance
and the factors which led to the  determination  that such  insurance was not so
available.  Costs to the Servicer,  Special Servicer,  the Trustee or the Fiscal
Agent of maintaining  insurance  policies pursuant to this Section 3.08 shall be
paid by the  Servicer  or Special  Servicer  as a Property  Advance and shall be
reimbursable to the Servicer,  Special Servicer, the Trustee or the Fiscal Agent
with interest at the Advance Rate, which  reimbursement  shall be effected under
Section 3.06(ii).

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

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

     Any  determination  made by the Servicer or Special Servicer that insurance
is not  commercially  reasonably  available  shall be subject to confirmation by
Fitch that such  determination not to purchase such insurance will not result in
a downgrade, qualification or withdrawal of the then current ratings assigned to
the Certificates rated by Fitch.

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

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

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

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

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

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
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  Borrower  or (y)  the  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 Servicer or Special  Servicer,  as applicable,  determines  that
granting  of such  consent  would  likely  result in a greater  recovery or such
provision  is not legally  enforceable,  the  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
Servicer's or Special  Servicer's  regular  commercial  mortgage  origination or
servicing  standards  and criteria  (as  evidenced in writing by the Servicer or
Special Servicer) and the terms of the related Mortgage and (b) the Servicer or,
with respect to Specially Serviced Mortgage Loans, Special Servicer has received
written confirmation, with respect to Mortgage Loans that represent more than 2%
of the  then-current  aggregate  Stated  Principal  of the  Mortgage  Loans from
Moody's and,  Fitch 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;  provided,  however,  that if the Stated
Principal Balance of such Mortgage Loan is less than the lesser of (x) 2% of the
total  aggregate  Stated  Principal  Balances  of the  Mortgage  Loans  and  (y)
$30,000,000,  such written  confirmation  shall not be required  from any of the
Rating Agencies. In connection with each such assumption or substitution entered
into by the Special  Servicer,  the  Special  Servicer  shall give prior  notice
thereof to the Servicer. The 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  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)  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 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  the  Servicer  or  Special  Servicer,  as  applicable,  (x)  determines,  in
accordance with the Servicing  Standard,  that such consent would be in the best
interests  of the  Trust  Fund and (y)  with  respect  to  Mortgage  Loans  that
represent more than 2% of the  then-current  aggregate  Stated  Principal of the
Mortgage Loans,  receives prior written confirmation from Moody's and Fitch 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  Servicer nor the Special  Servicer
shall  agree to  modify,  waive or  amend,  and no  assumption  or  substitution
agreement  entered into pursuant to Section 3.09(a) shall contain any terms that
are different  from,  any term of any Mortgage  Loan or the related Note,  other
than pursuant to Section 3.30.

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

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

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

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

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

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

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

          (vii) Such defeasance shall not occur prior to the second  anniversary
                of the Startup Day.

     SECTION 3.10.  Appraisals; Realization Upon Defaulted Mortgage Loans.

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

     (b) The Special  Servicer  shall monitor such Specially  Serviced  Mortgage
Loan,  evaluate  whether  the  causes of the  default  can be  corrected  over a
reasonable  period  without  significant  impairment of the value of the related
Mortgaged property,  initiate corrective action in cooperation with the Borrower
if, in the  Special  Servicer's  judgment,  cure is likely,  and take such other
actions  (including without  limitation,  negotiating and accepting a discounted
payoff of a Mortgage Loan) as are consistent with the Servicing Standard. If, in
the Special Servicer's  judgment,  such corrective action has been unsuccessful,
no satisfactory  arrangement can be made for collection of delinquent  payments,
and the  Specially  Serviced  Mortgage Loan has not been released from the Trust
Fund  pursuant to any  provision  hereof,  and except as otherwise  specifically
provided in Section  3.09(a) and (b),  the Special  Servicer  may, to the extent
consistent  with the  Asset  Status  Report  and with  the  Servicing  Standard,
accelerate such Specially  Serviced  Mortgage Loan and commence a foreclosure or
other acquisition with respect to the related  Mortgaged  Property or Properties
(except  with  respect  to  the  Mortgage   Loans  known  as  the  Clipper  Loan
Participations (Loan Numbers CLP001,  CLP02, CLP003,  CLP004, CLP005 and CLP006)
for which  only the  Clipper  Servicer  may  commence  such  proceedings  in its
discretion and in accordance with the servicing standards and other terms of the
Clipper Pooling and Servicing Agreement governing),  provided,  that the Special
Servicer  determines that such  acceleration  and foreclosure are more likely to
produce a greater  recovery  to  Certificateholders  on a  present  value  basis
(discounting  at the related  Mortgage Rate) than would a waiver of such default
or an extension or  modification  in accordance  with the  provisions of Section
3.30 hereof, provided, further that, the Special Servicer shall consult with the
Healthcare  Adviser  pursuant to Section  3.31(a)  before taking any such action
with respect to Healthcare  Loans.  The Special Servicer shall pay the costs and
expenses  in any such  proceedings  as an Advance  unless the  Special  Servicer
determines,  in its good faith  judgment,  that such Advance would  constitute a
Nonrecoverable  Advance.  If the Special  Servicer does not make such Advance in
violation of the immediately  preceding  sentence,  the Servicer shall make such
Advance,  unless the Servicer determines,  in its good faith judgment, that such
Advance would constitute a Nonrecoverable  Advance.  The Special Servicer or the
Servicer as  applicable,  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), (iii) and (vii).

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     From time to time upon  request of the  Servicer  or Special  Servicer  and
delivery to the Trustee and the Custodian of a Request for Release,  the Trustee
shall  promptly cause the Custodian to release the Mortgage File (or any portion
thereof)  designated  in such  Request  for  Release to the  Servicer or Special
Servicer,  as applicable.  Upon return of the foregoing to the Custodian,  or in
the  event of a  liquidation  or  conversion  of the  Mortgage  Loan into an REO
Property,  or in the event of a  substitution  of a Mortgage  Loan  pursuant  to
Section  2.03,  receipt by the Trustee of a certificate  of a Servicing  Officer
stating that such Mortgage Loan was liquidated and that all amounts  received or
to be received in  connection  with such  liquidation  which are  required to be
deposited  into the  Collection  Account or  Distribution  Account  have been so
deposited,  or that such Mortgage  Loan has become an REO Property,  or that the
Servicer has received a Qualifying  Substitute  Mortgage Loan and the applicable
Substitution Shortfall Amount, the Custodian shall deliver a copy of the Request
for Release to the Servicer or Special Servicer, as applicable.

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

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

     (a) As  compensation  for its activities  hereunder,  the Servicer shall be
entitled with respect to each Mortgage Loan to the Servicing Fee, which shall be
payable  from  amounts  on  deposit  in the  Collection  Account as set forth in
Section  3.06(iv).  The  Servicer's  rights to the  Servicing  Fee (except  with
respect to that portion  comprising  of the Retained  Servicing  Fee) may not be
transferred in whole or in part except in connection with the transfer of all of
the  Servicer's  responsibilities  and  obligations  under  this  Agreement.  In
addition,  the Servicer  shall be entitled to receive,  as additional  Servicing
Compensation, to the extent permitted by applicable law and the related Mortgage
Loans (and not  otherwise  payable to the Special  Servicer  pursuant to Section
3.12(b)),  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 Prepayment  Premiums),
in each case to the extent received and not required to be deposited or retained
in the Collection Account pursuant to Section 3.05; provided,  however, that the
Servicer  shall not be  entitled  to apply or retain any  amounts as  additional
compensation,  any late payment  charges with respect to any Mortgage  Loan with
respect to which a default or event of default  thereunder  has  occurred and is
continuing  unless and until such default or event of default has been cured and
all delinquent amounts (including any Default Interest) due with respect to such
Mortgage Loan have been paid. The Servicer  shall also be entitled  pursuant to,
and to the extent  provided in,  Sections  3.06(iv) and 3.07(b) to withdraw from
the Collection  Account and to receive from any Borrower Accounts (to the extent
not payable to the related  Borrower under the Mortgage Loan or applicable law),
Net Prepayment  Interest Excess, if any, and any interest or other income earned
on deposits therein. Notwithstanding the foregoing, the Master Servicing Fee and
investment  income  earned  on any  Principal  Prepayments  during  the  related
Collection  Period and due to the  Servicer  on any  Distribution  Date shall be
reduced by the amount of any Net Prepayment Interest Shortfalls.

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

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

     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be entitled with respect to each Specially  Serviced  Mortgage Loan to the
Special Servicing  Compensation,  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  Special  Servicing
Compensation, (i) to the extent permitted by applicable law and the related Loan
Documents,  any Assumption  Fees, loan service  transaction  fees,  demand fees,
statement  charges and other fees  relating to any Specially  Serviced  Mortgage
Loan or with respect to servicing  activities  performed by the Special Servicer
and, for any modification, extension or other action by the Special Servicer for
which the consent of, or review by, the  Servicer is  required,  one-half of any
modification,  extension  or other  fees  payable  by the  related  Borrower  in
connection therewith 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, a Workout Fee will be payable to the Special Servicer with
respect to each  Mortgage Loan that ceases to be a Specially  Serviced  Mortgage
Loan pursuant to the  definition  thereof.  As to each such Mortgage  Loan,  the
Workout Fee will be payable out of each  collection  of interest  and  principal
(including  scheduled  payments,  prepayments,  Balloon Payments and payments at
maturity)  received on such  Mortgage Loan for so long as it remains a Corrected
Mortgage Loan. The Workout Fee with respect to any such Mortgage Loan will cease
to be payable if such loan again becomes a Specially  Serviced  Mortgage Loan or
if the related Mortgaged  Property becomes an REO Property;  provided that a new
Workout Fee will become  payable if and when such  Mortgage Loan again ceases to
be a Specially  Serviced  Mortgage  Loan. If the Special  Servicer is terminated
(other than for cause) or resigns  with  respect to any or all of its  servicing
duties,  it shall  retain the right to receive any and all Workout  Fees payable
with  respect to Mortgage  Loans that cease to be  Specially  Serviced  Mortgage
Loans  during the period  that it had  responsibility  for  servicing  Specially
Serviced  Mortgage Loans and that had ceased being Specially  Serviced  Mortgage
Loans at the time of such termination or resignation (and the successor  Special
Servicer  shall not be entitled to any portion of such  Workout  Fees),  in each
case until the Workout Fee for any such loan ceases to be payable in  accordance
with the preceding sentence.

     A Liquidation  Fee will be payable to the Special  Servicer with respect to
each Specially Serviced Mortgage Loan as to which the Special Servicer obtains a
full or discounted  payoff from the related  borrower  and,  except as otherwise
described  below,  with respect to any Specially  Serviced  Mortgage Loan or REO
Property as to which the Special Servicer recovered any Liquidation Proceeds. As
to each such Specially Serviced Mortgage Loan and REO Property,  the Liquidation
Fee will be  payable  from the  related  payment  or  proceeds.  Notwithstanding
anything to the contrary  described  above,  no Liquidation  Fee will be payable
based  on, or out of,  Liquidation  Proceeds  received  in  connection  with the
purchase  of  any  Specially  Serviced  Mortgage  Loan  or REO  Property  by the
Servicer,  the  Special  Servicer,  any  Mortgage  Loan  Seller or any holder of
Certificates  evidencing  a majority  interest in the  Controlling  Class or the
purchase of all of the Mortgage  Loans and REO Properties by the Servicer or the
Depositor in connection with the termination of the Trust Fund.

     If,  however,  Liquidation  Proceeds  are  received  with  respect  to  any
Specially  Serviced  Mortgage  Loan to which the  Special  Servicer  is properly
entitled to a Workout Fee,  such Workout Fee will be payable based on and out of
the  portion of such  Liquidation  Proceeds  that  constitute  principal  and/or
interest.

     (d) [Intentionally Left Blank].

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

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

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

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

     (a) The Servicer shall deliver to the Trustee,  the Healthcare  Adviser and
the Special  Servicer,  no later than 3:00 p.m.  Central time two Business  Days
prior to the  Servicer  Remittance  Date prior to each  Distribution  Date,  the
Servicer Remittance Report with respect to the related  Distribution Date (which
shall  include,  without  limitation,  the  amount of  Available  Funds for such
related  Collection  Period)  including a written  statement of anticipated  P&I
Advances for the related  Distribution  Date.  The  Servicer's  responsibilities
under this  Section  3.13(a)  with  respect to REO Loans shall be subject to the
satisfaction  of the Special  Servicer's  obligations  under Section  3.26.  The
Servicer shall by 11:00 a.m. Central time deliver to the Trustee on the Servicer
Remittance   Date   information  on  the  available  funds  received  after  the
Determination  Date  from the  subservicer  in a file  format  agreeable  to the
Trustee and the Servicer.

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

     (c)  Beginning  in May 1998,  no later than 12:00 noon Central time on each
Servicer Remittance Date, the Servicer shall deliver or cause to be delivered to
the Trustee and the Healthcare Adviser the following reports with respect to the
Mortgage Loans (and, if applicable,  the related REO Properties),  providing the
required information as of the immediately  preceding  Determination Date: (i) a
Comparative Financial Status Report, (ii) a Delinquent Loan Status Report; (iii)
an Historical Loss Estimate Report; (iv) an Historical Loan Modification Report;
(v) an REO Status Report;  and (vi) CSSA Reports and/or data files. Such reports
shall be  presented  in writing  and on a computer  readable  medium  reasonably
acceptable to the Trustee.  The information that pertains to Specially  Serviced
Mortgage  Loans and REO  Properties  reflected  in such  reports  shall be based
solely upon the reports  delivered  by the Special  Servicer to the  Servicer at
least four Business Days prior to the related  Servicer  Remittance  Date in the
form  required by Section  3.13(f) or shall be provided by means of such reports
so delivered by the Special Servicer to the Servicer in the form so required. In
the absence of manifest  error,  the Servicer shall be entitled to  conclusively
rely upon,  without  investigation  or  inquiry,  the  information  and  reports
delivered to it by the Special  Servicer,  and the Trustee  shall be entitled to
conclusively rely upon the Servicer's reports and the Special Servicer's reports
without any duty or obligation to recompute,  verify or  recalculate  any of the
amounts and other information stated therein.

     (d) The Servicer  shall deliver or cause to be delivered to the Trustee and
the Healthcare Adviser the following materials,  in each case to the extent that
such materials or the  information on which they are based have been received by
the Servicer:

          (i) At least annually by June 30th, beginning in 1998, with respect to
     each  Mortgage  Loan and REO Mortgage  Loan (to the extent  prepared by and
     received from the Special  Servicer in the case of any  Specially  Serviced
     Mortgage Loan or REO Mortgage  Loan), an Operating  Statement  Analysis for
     the  related  Mortgaged  Property  or REO  Property  as of  the  end of the
     preceding calendar year,  together with copies of the operating  statements
     and rent rolls (but only to the extent the related  Borrower is required by
     the Mortgage to deliver,  or otherwise  agrees to provide such  information
     and,  with respect to  operating  statements  and rent rolls for  Specially
     Serviced Mortgage Loans and REO Properties, only to the extent requested by
     the Special Servicer) for the related Mortgaged Property or REO Property as
     of the end of the preceding  fiscal year.  The Servicer  shall use its best
     reasonable  efforts to obtain said  annual  operating  statements  and rent
     rolls  with  respect to each of the  Mortgage  Loans  other than  Specially
     Serviced Mortgage Loans or REO Mortgage Loans,  which efforts shall include
     a letter sent to the related Borrower  (followed up with telephone  calls),
     requesting such annual  operating  statements and rent rolls until they are
     received to the extent such action is consistent  with  applicable  law and
     the terms of the Mortgage Loans.

          (ii) Within  thirty days after receipt by the Servicer (or the Special
     Servicer in the case of a Specially Serviced Mortgage Loan or REO Property)
     of any annual operating  statements with respect to any Mortgaged  Property
     or REO  Property (to the extent  prepared by and received  from the Special
     Servicer  in the  case  of any  Specially  Serviced  Mortgage  Loan  or REO
     Property),  an Operating  Statement  Analysis  Worksheet for such Mortgaged
     Property  (with the  annual  operating  statements  attached  thereto as an
     exhibit).

The Servicer shall  maintain one Operating  Statement  Analysis  report for each
Mortgaged Property and REO Property (to the extent prepared by and received from
the Special  Servicer in the case of any REO Property or any Mortgaged  Property
constituting  security for a Specially  Serviced  Mortgage Loan).  The Operating
Statement  Analysis  report for each  Mortgaged  Property  (other  than any such
Mortgaged Property which is REO Property or constitutes security for a Specially
Serviced Mortgage Loan) is to be updated by the Servicer and such updated report
delivered  to the Trustee  within  thirty days after  receipt by the Servicer of
updated operating statements for such Mortgaged Property.  The Servicer will use
the  "Normalized"  column from the  Operating  Statement  Analysis  Worksheet to
update  the  Operating  Statement  Analysis  report  and will use any  operating
statements  received with respect to any Mortgaged Property (other than any such
Mortgaged Property which is REO Property or constitutes security for a Specially
Serviced  Mortgage Loan) to update the Operating  Statement  Analysis report for
such Mortgaged Property, such updates to be completed and copies thereof sent to
the Trustee within thirty days after receipt of the necessary information.

     The  Special  Servicer  will be  required  pursuant  to Section  3.13(g) to
deliver to the  Servicer  the  information  required  pursuant  to this  Section
3.13(d) with respect to Specially Serviced Mortgage Loans and REO Mortgage Loans
on or before June 10th of each year, commencing on June 10, 1998, and within ten
days after its receipt of any  operating  statement  for any  related  Mortgaged
Property or REO Property.

     (e) No later than 12:00 noon Central time on the Servicer  Remittance Date,
beginning in May,  1998,  the Servicer shall prepare and deliver to the Trustee,
the  Healthcare  Adviser  (with  respect to  Healthcare  Loans) and the  Special
Servicer,  a Watch List of all Mortgage  Loans that the Servicer has  determined
are in jeopardy of becoming Specially Serviced Mortgage Loans. For this purpose,
Mortgage  Loans that are in  jeopardy of becoming  Specially  Serviced  Mortgage
Loans shall  include,  without  limitation:  (i) Mortgage Loans having a current
Debt Service  Coverage  Ratio that is 80% or less of the  trailing  twelve-month
Debt Service  Coverage Ratio as of the Cut-off Date or having a current trailing
twelve-month  Debt Service Coverage Ratio that is less than 1.00x, (ii) Mortgage
Loans as to which any  required  inspection  of the related  Mortgaged  Property
conducted by the Servicer  indicates a problem that the Servicer  determines can
reasonably  be  expected  to  materially  and  adversely  affect  the cash  flow
generated by such  Mortgaged  Property,  (iii) Mortgage Loans which have come to
the Servicer's  attention in the  performance of its duties under this Agreement
(without  any  expansion  of such duties by reason  hereof)  that (A) any tenant
occupying 25% or more of the space in the related Mortgaged Property has vacated
(without being replaced by a comparable tenant and lease) or been the subject of
bankruptcy  or similar  proceedings  or (B) relate to a borrower or an affiliate
that is the subject of a bankruptcy or similar  proceeding,  (iv) Mortgage Loans
that are at least 30 days delinquent in payment, and (v) Mortgage Loans that are
within 60 days of maturity.

     The Special  Servicer  shall report to the  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 Servicer
and the Special  Servicer shall provide to each other and to the Trustee written
notice of any event that  comes to their  knowledge  with  respect to a Mortgage
Loan or REO Property  that the Servicer or the Special  Servicer,  respectively,
determines,  in  accordance  with  Servicing  Standards,  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.

     (f) At least four Business Days prior to each Servicer Remittance Date, the
Special Servicer shall deliver,  or cause to be delivered,  to the Servicer and,
upon the request of any of the Trustee, the Healthcare Adviser, the Depositor or
any Rating Agency,  to such requesting party, the following reports with respect
to the Specially  Serviced  Mortgage Loans (and, if applicable,  the related REO
Properties),  providing the required  information as of the  Determination  Date
(or,  upon the consent of the Servicer,  data files in a form  acceptable to the
Servicer): (i) a Delinquent Loan Status Report; (ii) an Historical Loss Estimate
Report; (iii) an Historical Loan Modification Report; (iv) an REO Status Report;
(v) Comparative  Financial Status Reports with respect to all Specially Serviced
Mortgage  Loans;  (vi) a Watch List.  Such reports or data shall be presented in
writing and on a computer  readable  magnetic medium or other electronic  format
acceptable to the Servicer.

     (g) The Special  Servicer  shall  deliver or cause to be  delivered  to the
Servicer and, upon the request of any of the Trustee,  the  Healthcare  Adviser,
the Depositor or any Rating  Agency,  to such  requesting  party,  the following
materials,  in each case to the extent that such materials or the information on
which they are based have been received by the Special Servicer:

          (i) Annually,  on or before June 10 of each year, commencing with June
     10, 1998,  with respect to each  Specially  Serviced  Mortgage Loan and REO
     Mortgage Loan, an Operating  Statement  Analysis for the related  Mortgaged
     Property or REO  Property  as of the end of the  preceding  calendar  year,
     together  with copies of the  operating  statements  and rent rolls for the
     related  Mortgaged  Property or REO Property as of the end of the preceding
     calendar year. The Special  Servicer shall use its best reasonable  efforts
     to obtain said annual  operating  statements and rent rolls with respect to
     each  Mortgaged  Property  constituting  security for a Specially  Serviced
     Mortgage Loan and each REO  Property,  which efforts shall include a letter
     sent to the  related  Borrower  or other  appropriate  party  each  quarter
     (followed  up  with  telephone  calls)  requesting  such  annual  operating
     statements and rent rolls until they are received.

          (ii) Within 10 days of receipt by the  Special  Servicer of any annual
     operating  statements with respect to any Mortgaged  Property relating to a
     Specially  Serviced  Mortgage  Loan,  or at least six  months of  operating
     information  with  respect  to any REO  Property,  an  Operating  Statement
     Analysis  Worksheet for such  Mortgaged  Property or REO Property (with the
     annual  operating  statements  attached  thereto as an exhibit);  provided,
     however,  that,  upon  consent of the  Servicer,  the Special  Servicer may
     instead provide data files in a form acceptable to the Seller.

The Special Servicer shall maintain one Operating  Statement Analysis report for
each  Mortgaged  Property  securing a Specially  Serviced  Mortgage Loan and REO
Property.  The Operating  Statement  Analysis report for each Mortgaged Property
which  constitutes  security for a Specially  Serviced Mortgage Loan or is a REO
Property  is to be updated  by the  Special  Servicer  and such  updated  report
delivered to the Servicer within ten days after receipt by the Special  Servicer
of updated  operating  statements  for each such Mortgaged  Property;  provided,
however,  that, upon consent of the Servicer,  the Special  Servicer may instead
provide  data files in a form  acceptable  to the  Servicer.  In  addition,  the
Special  Servicer  shall with respect to any such report  after  January 1, 1998
provide each such report to the Servicer in the then applicable CSSA format. The
Special Servicer will use the "Normalized"  column from the Operating  Statement
Analysis  Worksheet to update the Operating  Statement  Analysis report and will
use any operating  statements  received  with respect to any Mortgaged  Property
which  constitutes  security for a Specially  Serviced Mortgage Loan or is a REO
Property to update the Operating  Statement  Analysis  report for such Mortgaged
Property,  such updates to be completed and copies  thereof sent to the Servicer
within ten days after receipt of the necessary information.

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

     SECTION 3.14.  Annual Statement as to Compliance.

     The Servicer and the Special  Servicer (the "reporting  person") each shall
deliver to the Trustee,  the Depositor  and to the Rating  Agencies on or before
March 15 of each year,  beginning with March 15, 1999, an Officer's  Certificate
stating,  as to each signatory  thereof,  (i) that a review of the activities of
the reporting person during the preceding  calendar year (or such shorter period
from  the  Closing  Date to the end of the  related  calendar  year)  and of its
performance under this Agreement has been made under such officer's supervision,
(ii) that, to the best of such officer's  knowledge,  based on such review,  the
reporting  person has  fulfilled  all of its  obligations  under this  Agreement
throughout such year (or such shorter  period),  or, if there has been a default
in the fulfillment of any such obligation, specifying each such default known to
such officer,  the nature and status thereof and what action it proposes to take
with respect thereto, (iii) that, to the best of such officer's knowledge,  each
related  sub-servicer  has fulfilled  its  obligations  under its  sub-servicing
agreement in all material respects,  or, if there has been a material default in
the fulfillment of such obligations,  specifying each such default known to such
officer and the nature and status thereof,  and (iv) whether it has received any
notice  regarding  qualification,  or challenging the status,  of the Upper-Tier
REMIC or  Lower-Tier  REMIC as a REMIC  from the IRS or any  other  governmental
agency or body.

     SECTION 3.15.  Annual Independent Public Accountants' Servicing Report.

     On or before  March 15 of each year,  beginning  with March 15,  1999,  the
Servicer and the Special Servicer (the "reporting person") each at the reporting
person's expense shall cause a firm of nationally recognized  Independent public
accountants  (who may also render other services to the reporting  person) which
is a member of the American Institute of Certified Public Accountants to furnish
a statement (an "Accountant's  Statement") to the Trustee,  the Depositor and to
the Rating Agencies, to the effect that such firm has examined certain documents
and  records  relating to the  servicing  of the  similar  mortgage  loans under
similar  agreements  and  that,  on the  basis  of  such  examination  conducted
substantially in compliance with generally  accepted auditing  standards and the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages  serviced for FHLMC,  such  servicing has been conducted in compliance
with similar  agreements  except for such  significant  exceptions  or errors in
records that, in the opinion of such firm, generally accepted auditing standards
and the Uniform  Single  Attestation  Program for Mortgage  Bankers or the Audit
Program for  Mortgages  serviced for FHLMC  require it to report,  in which case
such  exceptions and errors shall be so reported.  Each  reporting  person shall
obtain from the related accountants,  or shall prepare, an electronic version of
each Accountant's  Statement and provide such electronic  version to the Trustee
for filing in accordance  with the  procedures set forth in Section 3.22 hereof.
With respect to any electronic version of an Accountant's  Statement prepared by
the reporting  person,  the reporting person shall receive written  confirmation
from the related accountants that such electronic version is a conformed copy of
the original Accountant's Statement.

     SECTION 3.16.  Access to Certain Documentation.

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

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

     (a) In the event that title to any  Mortgaged  Property is acquired for the
benefit of Certificateholders in foreclosure,  by deed in lieu of foreclosure or
upon abandonment or reclamation from bankruptcy, the deed or certificate of sale
shall be taken in the name of the  Trustee,  or its  nominee  (which  shall  not
include the Servicer),  or a separate  trustee or  co-trustee,  on behalf of the
Trust Fund. The Special Servicer, after consultation with the Healthcare Adviser
with respect to Healthcare  Loans as provided in Section  3.31(a),  on behalf of
the Trust  Fund,  shall  dispose of any REO  Property  prior to the close of the
third  calendar  year  following  the  year in which  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 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 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,   in
consultation with the Healthcare  Adviser with respect to Healthcare  Properties
(to the  extent  provided  in Section  3.31) and  subject  only to the  specific
requirements  and  prohibitions of this  Agreement,  to do any and all things in
connection  with any REO Property as are consistent with the manner in which the
Special  Servicer  manages and operates similar property owned or managed by the
Special Servicer or any of its Affiliates, all on such terms and for such period
as the Special Servicer deems to be in the best interests of Certificateholders,
and, in connection therewith, the Special Servicer shall agree to the payment of
management  fees that are consistent with general market  standards.  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  "LaSalle  National Bank, as Trustee,  in trust for Holders of Deutsche
Mortgage  &  Asset  Receiving  Corporation,   Commercial  Mortgage  Pass-Through
Certificates,  Series  1998-C1,  REO  Account."  The Special  Servicer  shall be
entitled to withdraw for its account any interest or investment income earned on
funds deposited in an REO Account to the extent provided in Section 3.07(b). The
Special  Servicer  shall  deposit or cause to be  deposited  in the REO  Account
within one Business Day after  receipt all revenues  received by it with respect
to any REO  Property  (other  than  Liquidation  Proceeds),  and shall  withdraw
therefrom funds necessary for the proper  operation,  management and maintenance
of such REO Property and for other Property  Protection Expenses with respect to
such REO Property, including:

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

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

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

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

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

     Notwithstanding the foregoing, the Special Servicer shall not:

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

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

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

          (iv)  Directly Operate or allow any Person to Directly Operate any REO
                Property  on any  date  more  than 90  days  after  its  date of
                acquisition  by  the  Trust  Fund,  unless  such  Person  is  an
                Independent Contractor;

unless,  in any such case,  the Special  Servicer has  requested and received an
Opinion of Counsel  addressed  to the Special  Servicer  and the Trustee  (which
opinion  shall be an expense of the Trust  Fund) to the effect  that such action
will not cause such REO  Property to fail to qualify as  "foreclosure  property"
within the meaning of Section 860G(a)(8) of the Code (determined  without regard
to the exception  applicable for purposes of Section 860D(a) of the Code) at any
time that it is held by the Trust Fund,  in which case the Special  Servicer may
take such actions as are specified in such Opinion of Counsel.

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

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

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

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

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

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

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

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

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

     (a) With respect to any Specially  Serviced Mortgage Loan which the Special
Servicer  has  determined  to sell in  accordance  with Section  3.10,  and with
respect  to  Healthcare  Properties,  after  consultation  with  the  Healthcare
Adviser, the Special Servicer shall promptly so notify, in writing, the Servicer
and the Trustee,  and the Trustee  shall so notify,  in writing,  within 10 days
after receipt of its notice, the Holders of the Controlling Class. The Holder or
Holders of the majority of the Voting Rights (the "Majority  Certificateholder")
of the  Controlling  Class may at its (or their) option  purchase from the Trust
Fund, at a price equal to the  Repurchase  Price,  any such  Specially  Serviced
Mortgage  Loan. The Repurchase  Price for any Specially  Serviced  Mortgage Loan
purchased  hereunder  shall be deposited  into the Collection  Account,  and the
Trustee,  upon  receipt of an  Officer's  Certificate  from the  Servicer to the
effect that such deposit has been made, shall release or cause to be released to
the  Majority  Certificateholder  of the  Controlling  Class  (or  any  designee
thereof)  the  related  Mortgage  File,  and  shall  execute  and  deliver  such
instruments of transfer or assignment,  in each case without recourse,  as shall
be necessary to vest in the Majority  Certificateholder of the Controlling Class
(or any designee thereof) ownership of such Specially Serviced Mortgage Loan.

     (b) If the  Majority  Certificateholder  of the  Controlling  Class has not
purchased any such Specially Serviced Mortgage Loan within 15 days of its having
received  notice  in  respect  thereof  pursuant  to the  immediately  preceding
subsection  (a),  either  the  Special  Servicer  or,  subject  to  the  Special
Servicer's prior rights in such regard,  the Servicer may at its option,  within
15 days after receipt of such notice,  purchase such Specially Serviced Mortgage
Loan  from the  Trust  Fund,  at a price  equal  to the  Repurchase  Price.  The
Repurchase Price for any Specially  Serviced  Mortgage Loan purchased  hereunder
shall be deposited into the Collection Account, and the Trustee, upon receipt of
an Officer's  Certificate  from the Servicer to the effect that such deposit has
been made,  shall release or cause to be released to the Servicer or the Special
Servicer,  as  applicable,  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  necessary  to vest in the
Servicer or the Special Servicer as applicable, such Specially Serviced Mortgage
Loan.

     (c) The Special Servicer may offer to sell any Specially  Serviced Mortgage
Loan  not  otherwise  purchased  by  the  Majority   Certificateholder   of  the
Controlling  Class, the Servicer or the Special Servicer  pursuant to subsection
(a) or (b) above, if and when the Special Servicer  determines,  consistent with
the Servicing  Standard,  that such a sale would  produce a greater  recovery to
Certificateholders  on a present  value  basis  than  would  liquidation  of the
related  Mortgaged  Property.  Such  offering  shall  be made in a  commercially
reasonable manner (which, for purposes hereof, includes an offer to sell without
representation  or  warranty  other than  customary  warranties  of title,  loan
status, condition and similar customary matters, if liability for breach thereof
is limited to recourse  against the Trust Fund) for a period of not less than 10
days  or more  than  90  days.  Unless  the  Special  Servicer  determines  that
acceptance of any offer would not be in the best economic interests of the Trust
Fund, the Special Servicer shall accept the highest cash offer received from any
Person that  constitutes a fair price for such Mortgage  Loan. In the absence of
any offer  determined as provided below to be fair,  the Special  Servicer shall
proceed with respect to such Specially Serviced Mortgage Loan in accordance with
Section 3.10 and, otherwise, in accordance with the Servicing Standard.

     The Special  Servicer  shall use  reasonable  efforts to solicit offers for
each REO Property in such manner as will be reasonably  likely to realize a fair
price  within the time  period  provided  for by Section  3.17(a).  The  Special
Servicer  shall accept the first (and,  if multiple  bids are  contemporaneously
received,  highest)  cash bid received  from any Person that  constitutes a fair
price for such REO Property.  If the Special  Servicer  determines,  in its good
faith and  reasonable  judgment,  that it will be unable to realize a fair price
for any REO property  within the time  constraints  imposed by Section  3.17(a),
then the Special Servicer shall dispose of such REO Property upon such terms and
conditions  as the  Special  Servicer  shall deem  necessary  and  desirable  to
maximize  the  recovery  thereon  under the  circumstances  and,  in  connection
therewith,  shall accept the highest  outstanding  cash bid,  regardless of from
whom received.

     The Special  Servicer shall give the Trustee and the Servicer not less than
three Business Days' prior written notice of its intention to sell any defaulted
Specially  Serviced  Mortgage  Loan  or  Mortgage  Loan  or  REO  Property,  and
notwithstanding  anything to the contrary  herein,  neither the Trustee,  in its
individual  capacity,  nor any of its  Affiliates  may bid for or  purchase  any
defaulted Specially Serviced Mortgage Loan or any REO Property pursuant hereto.

     (d)  Whether  any cash  bid  constitutes  a fair  price  for any  defaulted
Specially  Mortgage  Loan or REO  property,  as the case may be, for purposes of
Section  3.18(d),  shall be determined by the Special  Servicer,  if the highest
bidder is a Person other than an Interested Person,  and by the Trustee,  if the
highest bidder is an Interested Person;  provided,  however, that no bid from an
Interested Person shall constitute a fair price unless (i) it is the highest bid
received and (ii) at least two other bids are received  from  independent  third
parties.  In determining  whether any offer  received from an Interested  Person
represents a fair price for any such Mortgage Loan or REO Property,  the Trustee
shall be supplied  with and shall rely on the most recent  appraisal  or Updated
Appraisal  conducted in  accordance  with this  Agreement  within the  preceding
12-month  period  or in  the  absence  of any  such  appraisal,  on a  narrative
appraisal  prepared by an  appraiser  selected  by the  Special  Servicer if the
Special  Servicer is not making an offer with respect to a Mortgage  Loan or REO
Property and shall be selected by the Servicer if the Special Servicer is making
such an offer. The cost of any such narrative appraisal shall be covered by, and
shall be reimbursable as, a Property Advance.  In determining  whether any offer
from a Person other than an Interested  Person  constitutes a fair price for any
such Mortgage Loan or REO Property, the Special Servicer shall take into account
(in  addition to the results of any  appraisal,  updated  appraisal or narrative
appraisal that it may have obtained  pursuant to this Agreement within the prior
12  months),  and in  determining  whether any offer from an  Interested  Person
constitutes a fair price for any such  Specially  Serviced  Mortgage Loan or REO
property, any appraiser shall be instructed to take into account, as applicable,
among other  factors,  the period and amount of any  delinquency on the affected
Specially  Serviced Mortgage Loan, the occupancy level and physical condition of
the Mortgaged  Property or REO Property,  the state of the local economy and the
obligation  to dispose of any REO Property  within the time period  specified in
Section 3.17(a).  The Repurchase Price for any Specially  Serviced Mortgage Loan
or REO Property shall in all cases be deemed a fair price.

     (e) Subject to  subsections  (a) through  (e) above,  the Special  Servicer
shall act on behalf of the Trustee in  negotiating  and taking any other  action
necessary or appropriate in connection with the sale of any defaulted  Specially
Serviced  Mortgage  Loan or REO  Property,  and the  collection  of all  amounts
payable in connection therewith.  In connection therewith,  the Special Servicer
may charge for its own account prospective  offerors,  and may retain, fees that
approximate the Special  Servicer's actual costs in the preparation and delivery
of information  pertaining to such sales or exchanging offers without obligation
to deposit  such amounts into the  Collection  Account.  Any sale of a defaulted
Specially  Serviced Mortgage Loan or any REO Property shall be final and without
recourse to the  Trustee or the Trust Fund  (except  such  recourse to the Trust
Fund imposed by those  representations  and warranties  typically  given in such
transactions, any prorations applied thereto and any customary closing matters),
and if such sale is consummated in accordance  with the terms of this Agreement,
none of the Special Servicer, the Servicer,  the Depositor,  the Fiscal Agent or
the Trustee  shall have any liability to any  Certificateholder  with respect to
the purchase price therefor accepted by the Special Servicer or the Trustee.

     (f) Any sale of a defaulted  Specially  Serviced  Mortgage  Loan or any REO
Property shall be for cash only (unless,  as evidenced by an Opinion of Counsel,
changes in the REMIC Regulations made subsequent to the Startup Day allow a sale
for other consideration).

     (g) Notwithstanding  any of the foregoing  paragraphs of this Section 3.18,
the Special  Servicer shall not be obligated to accept the highest cash offer if
the Special Servicer determines, in its reasonable and good faith judgment, that
rejection   of   such   offer   would   be  in  the   best   interests   of  the
Certificateholders, and the Special Servicer may accept a lower cash offer (from
any  Person  other  than  itself  or an  Affiliate)  if it  determines,  in  its
reasonable and good faith  judgment,  that  acceptance of such offer would be in
the best interests of the  Certificateholder  (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).

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

     (a) The Servicer (or, with respect to Specially Serviced Mortgage Loans and
REO Properties, the Special Servicer) shall inspect or cause to be inspected (at
its own expense) each Mortgaged Property at such times and in such manner as are
consistent  with the  Servicing  Standard,  but in any event shall  inspect each
Mortgaged  Property with an Allocated  Loan Amount of (A)  $2,000,000 or more at
least once every 12 months and (B) less than  $2,000,000  at least once every 24
months, in each case commencing in December 1998 (or at such lesser frequency as
each Rating  Agency shall have  confirmed in writing to the  Servicer,  will not
result a downgrade,  qualification  or  withdrawal  of the then current  ratings
assigned  to any Class of the  Certificates)  and (C) if the  Mortgage  Loan (i)
becomes a Specially  Serviced  Mortgage Loan,  (ii) has a debt service  coverage
ratio  of less  than  1.0 or  (iii) is  delinquent  for 60  days,  each  related
Mortgaged  Property  shall  be  inspected  by the  Special  Servicer  as soon as
practicable  and  thereafter  at  least  every  12  months  for so  long as such
condition exists. The Servicer or Special Servicer, as applicable, shall send to
the Rating Agencies, (and, in the case of Healthcare Properties,  the Healthcare
Adviser) within 20 days of completion, each inspection report.

     (b) With  respect to each  Mortgage  Loan,  the  Servicer  (or the  Special
Servicer,  in the case of a Specially  Serviced Mortgage Loan) shall enforce the
Trustee's  rights with respect to the Manager  under the related Loan  Documents
and Management Agreement.

     SECTION 3.20.  Authenticating Agent.

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

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

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

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

     SECTION 3.21.  Appointment of Custodians.

     The Trustee may appoint one or more  Custodians to hold all or a portion of
the  Mortgage  Files on behalf of the  Trustee,  by  entering  into a  Custodial
Agreement  with any  Custodian  who is not the  Trustee.  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  "Baa2"  from  Moody's , unless  the  Trustee  shall have
received prior written confirmation from each Rating Agency that the appointment
of such  Custodian  would not cause such Rating  Agency to withdraw,  qualify or
downgrade  any of its  then-current  ratings on the  Certificates,  and shall be
qualified  to do business  in the  jurisdiction  in which it holds any  Mortgage
File. Each Custodial Agreement may be amended only as provided in Section 10.07.
Any reasonable  compensation  paid to the Custodian  shall be an  unreimbursable
expense of the Trustee.  The Trustee shall serve as the initial  Custodian.  The
Custodian  shall  maintain  a  fidelity  bond in the  form and  amount  that are
customary for  securitizations  similar to the securitization  evidenced by this
Agreement,  with 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
3.21 shall be issued by a Qualified Insurer.

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

     (a) The Servicer and the Trustee  shall  prepare and the Trustee shall sign
and  file,  on  behalf  of the  Depositor,  any and all  Exchange  Act  Reports;
provided,  however, that (i) the Depositor shall prepare, sign and file with the
Commission  the initial Form 8-K relating to the Trust Fund and (ii) the Special
Servicer  shall  prepare and sign on behalf of the  Depositor  any  Exchange Act
Report  which  includes  an Annual  Compliance  Report  relating  to the Special
Servicer.  Each Exchange Act Report  consisting of a monthly  Distribution  Date
Statement,  Comparative Financial Status Report,  Delinquent Loan Status Report,
Historical Loss Estimate Report, Historical Loan Modification Report, REO Status
Report,  Operating Statement  Analysis,  Operating Statement Analysis Worksheet,
Watch List,  or report  pursuant to Section  4.02(b)(i)  shall be prepared as an
exhibit or exhibits to a Form 8-K.  Each  Exchange Act Report  consisting  of an
Annual  Compliance  Report shall be prepared as exhibits to an Annual  Report on
Form  10-K and  shall  identify  the  aggregate  number  of  Holders  of  Public
Certificates and Direct Participants holding positions in Public Certificates as
of December 31 (or the nearest  Business Day if such date is not a Business Day)
of the related year based on  information  provided by the Trustee.  The Trustee
shall   provide  the  Servicer  and  the  Special   Servicer   with  a  list  of
Certificateholders  and Direct  Participants  holding Public  Certificates as of
December 31 of the  related  year no later than two  Business  Days prior to the
date on which the Servicer or Special  Servicer,  as applicable,  is required to
deliver the related  Exchange Act Report to the Trustee.  For each  Exchange Act
Report, the Servicer or the Special Servicer, as applicable, shall prepare (i) a
manually-signed  paper version of such report and (ii) an electronic  version of
such report,  which  version  shall be prepared as a Microsoft  Word for Windows
file (or in such other format as the Trustee,  the Depositor and the Servicer or
the Special  Servicer may agree),  that is suitable for filing via the SEC EDGAR
system.  Exchange  Act Reports  consisting  of (i) a monthly  Distribution  Date
Statement, a Comparative Financial Status Report, Delinquent Loan Status Report,
Historical Loss Estimate Report, Historical Loan Modification Report, REO Status
Report,  Operating Statement  Analysis,  Operating Statement Analysis Worksheet,
Watch List, or report pursuant to Section  4.02(b)(i)  shall be filed within ten
days after each Distribution Date; and (ii) an Annual Compliance Report shall be
filed on or prior to March 15 of each calendar year.  Manually-signed  copies of
each Exchange Act Report shall be delivered to the Trustee.

     All reports and notices to be filed by the Trustee,  other than the monthly
Distribution Date Statements,  shall be delivered by the Servicer to the Trustee
no later than 3 days after each Distribution  Date, and shall be in an 80 column
text  format  suitable  for  EDGAR  filing,  or in  such  other  format  that is
acceptable to the Trustee from time to time.

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

     If the requirements of Section 15(d) of the Exchange Act have not been met,
the Trustee shall suspend  filing  reports with the Commission as of fiscal year
1999 and shall fila Form 15 with the Commission no later than January 30, 1999.

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

     (b) [Intentionally Left Blank].

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

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

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

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

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

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

     SECTION 3.24.  Property Advances.

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

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

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

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

     SECTION 3.25.  Appointment of Special Servicer.

     (a) Banc One  Mortgage  Capital  Markets,  LLC is hereby  appointed  as the
initial Special Servicer to service each Specially Serviced Mortgage Loan.

     (b)  Certificateholders  representing  greater  than 50% of the  Percentage
Interests  of the  Controlling  Class  shall be  entitled  to remove the Special
Servicer  with or without  cause and to appoint a  successor  Special  Servicer,
provided  that each Rating  Agency  confirms to the Trustee in writing that such
appointment, in and of itself, would not have caused a downgrade,  qualification
or withdrawal of the then current ratings assigned to any Class of Certificates.
If there is a Special  Servicer Event of Default,  the Special Servicer shall be
removed and replaced pursuant to Sections 7.01(c) and 7.02.

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

     (d) No termination of the Special  Servicer and  appointment of a successor
Special  Servicer shall be effective  until the successor  Special  Servicer has
assumed all of its  responsibilities,  duties and liabilities hereunder pursuant
to a writing satisfactory to the 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.  Any
successor  Special  Servicer  shall  make  the  representations  and  warranties
provided for in Section 2.04(a) mutatis mutandis.

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

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

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

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

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

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

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

     (f) No  later  than 30 days  after a  Mortgage  Loan  becomes  a  Specially
Serviced Mortgage Loan, the Special Servicer shall deliver to each Rating Agency
and the Directing  Certificateholder  (and with respect to any Healthcare  Loan,
the Healthcare Adviser) and upon request, the Underwriters, a report (the "Asset
Status  Report") with respect to such  Mortgage  Loan and the related  Mortgaged
Property.  Such Asset Status Report shall set forth the following information to
the extent reasonably determinable:

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

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

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

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

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

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

     If  within 5  Business  Days of  receiving  an  Asset  Status  Report,  the
Directing  Certificateholder  does not  disapprove  such Asset Status  Report in
writing, the Special Servicer shall implement the recommended action as outlined
in such Asset Status Report;  provided,  however,  that the Special Servicer may
not take any  action  that is  contrary  to  applicable  law or the terms of the
applicable   Mortgage  Loan  documents.   If  the  Directing   Certificateholder
disapproves  such Asset Status  Report,  the Special  Servicer  will revise such
Asset Status Report and deliver to the Directing  Certificateholder,  the Rating
Agencies  and the  Servicer  (and  with  respect  to any  Healthcare  Loan,  the
Healthcare Adviser) a new Asset Status Report as soon as practicable,  but in no
event  later than 5 days after such  disapproval.  The  Special  Servicer  shall
revise such Asset Status Report as described above in this Section 3.26(f) until
the  Directing  Certificateholder  shall fail to  disapprove  such revised Asset
Status Report in writing  within 5 Business Days of receiving such revised Asset
Status  Report or until the  Special  Servicer  makes one of the  determinations
described  below.  In any event,  if the  Directing  Certificateholder  does not
approve an Asset Status  Report  within 15 days from the first  submission of an
Asset Status Report,  the Special Servicer may act upon the form of Asset Status
Report that it deems appropriate and in compliance with the Servicing  Standard.
The  Directing  Certificateholder  is required to act as promptly as possible in
order to finalize the Asset Status Report.  The Special  Servicer may, from time
to time,  modify  any  Asset  Status  Report  it has  previously  delivered  and
implement such report,  provided such report shall have been prepared,  reviewed
and not  rejected  pursuant to the terms of this  Section.  Notwithstanding  the
foregoing,  the  Special  Servicer  (i)  may,  following  the  occurrence  of an
extraordinary  event with respect to the related  Mortgaged  Property,  take any
action set forth in such Asset  Status  Report  before  the  expiration  of a 10
Business  Day period if the Special  Servicer  has  reasonably  determined  that
failure to take such action would  materially and adversely affect the interests
of the  Certificateholders  and it has made a  reasonable  effort to contact the
Directing  Certificateholder  and (ii) in any case, shall determine whether such
affirmative   disapproval   is  not   in   the   best   interest   of  all   the
Certificateholders  pursuant  to  the  Servicing  Standards.  Upon  making  such
determination,  the  Special  Servicer  shall  notify the  Fiscal  Agent and the
Trustee of such  rejection  and  deliver to the Fiscal  Agent and the  Trustee a
proposed  notice to  Certificateholders  which shall include a copy of the Asset
Status   Report,   and  the  Fiscal   Agent   shall  send  such  notice  to  all
Certificateholders. If the majority of such Certificateholders, as determined by
Voting Rights, fail, within 5 days of the Fiscal Agent's sending such notice, to
reject such Asset Status Report,  the Special Servicer shall implement the same.
If the Asset Status  Report is rejected by the  Certificateholders,  the Special
Servicer  shall  revise  such Asset  Status  Report as  described  above in this
Section 3.21(e).  The Fiscal Agent shall be entitled to  reimbursement  from the
Trust Fund for the reasonable expenses of providing such notices.

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

     No direction of the Directing  Certificateholder shall (a) require or cause
the Special Servicer to violate the terms of a Specially Serviced Mortgage Loan,
applicable  law or any  provision  of  this  Agreement,  including  the  Special
Servicer's  obligation to act in accordance with the Servicing  Standards and to
maintain the REMIC  status of each of the  Lower-Tier  REMIC and the  Upper-Tier
REMIC,  or (b)  result  in  the  imposition  of a  "prohibited  transaction"  or
"prohibited  contribution"  tax under the REMIC  Provisions,  or (c)  expose the
Servicer,  the Special Servicer,  the Depositor,  any Mortgage Loan Seller,  the
Trust  Fund,  the Trustee or their  officers,  directors,  employees,  agents or
"control  persons"  within the meaning  assigned to such term in the Act, to any
claim,  suit or  liability  or (d)  materially  expand the scope of the  Special
Servicer's or the Servicer's responsibilities under this Agreement.

     SECTION 3.27.  [RESERVED].

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

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

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

     (c) [Intentionally Left Blank].

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

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

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

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

     (h)  With  respect  to the  Mortgage  Loans  that  (i)  require  earthquake
insurance,  or (ii) (A) at the date of  origination  were  secured by  Mortgaged
Properties on which the related Borrower maintained earthquake insurance and (B)
have  provisions  which  enable the  Servicer to continue to require the related
Borrower  to maintain  earthquake  insurance,  the  Servicer  shall  require the
related Borrower to maintain such insurance in the amount, in the case of clause
(i),  required by the  Mortgage  Loan and in the  amount,  in the case of clause
(ii),  maintained at  origination,  in each case, to the extent such amounts are
available at commercially  reasonable  rates. Any  determination by the Servicer
that such insurance is not available at commercially  reasonable  rates shall be
subject to  confirmation by Fitch that such  determination  not to purchase such
insurance  will not result in a downgrade,  qualification  or  withdrawal of the
then current ratings assigned to the Certificates rated by Fitch.

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

     (j) [Intentionally Left Blank].

     (k) [Intentionally Left Blank].

     (l) [Intentionally Left Blank].

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

     (n)  Servicer   shall   promptly   provide  notice  to  the  "licensor"  or
"franchisor" with respect to the Mortgaged  Properties that are hotel properties
to the effect  that the  related  Mortgage  Loan has been  assigned to the Trust
Fund.  In so doing,  Servicer  shall  include in such  notices  the  information
specified in the related "comfort" or "estoppel" letters executed by the related
"licensor or  "franchisor".  Trustee shall cooperate with Servicer in furnishing
any information required to be include in such notices.

     (o) The Servicer (together with its employees, officer and directors) shall
not utilize the proprietary and nonpublic  information  that it becomes aware of
in servicing the Mortgage Loans to render advice in connection with, solicit, or
otherwise  participate  in the  refinancing  of any Mortgage  Loans  (whether at
maturity or  otherwise,  unless the  related  Mortgage  Loan Seller  confirms in
writing that it will not pursue the  refinancing  of such  Mortgaged  Property).
Neither the  Servicer  nor the Special  Servicer  shall make its  Mortgage  Loan
Servicing  System available to Servicer's  affiliates  engaged in the commercial
mortgage origination business.

     (p) [Intentionally Left Blank].

     (q) [Intentionally Left Blank].

     (r) [Intentionally Left Blank].

     (s) Without limiting the obligations of the Servicer hereunder with respect
to the enforcement of a Borrower's  obligations  under the related Mortgage Loan
Documents,  the  Servicer  agrees that it shall  enforce the  provisions  of the
Mortgage Loan Documents with respect to the collection of Prepayment Premiums.

     (t) In the event that a Rating Agency shall charge a fee in connection with
providing  confirmation  hereunder that a proposed action will not result in the
downgrade,  withdrawal,  or qualification of any rating assigned to any Class of
Certificates, the Servicer shall require the related Borrower to pay such fee to
the full extent permitted under the applicable Mortgage Loan Documents.

     (u) The Servicer  shall  convene  dial-in  conference  calls on a quarterly
basis  for the  purpose  of  providing  investors  in the  Certificates  with an
opportunity to discuss pool and loan performance issues.

     SECTION 3.29. [Intentionally Left Blank].

     SECTION 3.30.  Modification, Waiver, Amendment and Consents.

     (a) The Servicer or, with respect to Specially Serviced Mortgage Loans, the
Special Servicer may agree to any modification,  waiver or amendment of any term
of,  forgive  interest on and principal of,  capitalize  interest on, permit the
release,  addition or  substitution  of collateral  securing,  and/or permit the
release of the Mortgagor on or any guarantor of any Mortgage Loan it is required
to service  and  administer  hereunder,  without  the consent of the Trustee or,
except as contemplated  by clause (ii) below,  any  Certificateholder,  subject,
however, to each of the following limitations, conditions and restrictions:

          (i) other than as provided in Section 3.03 and 3.09,  the Servicer or,
with respect to Specially  Serviced  Mortgage Loans,  the Special Servicer shall
not agree to any  modification,  waiver or amendment of any term of, or take any
of the other acts  referenced  in this  Section  3.30(a)  with  respect  to, any
Mortgage  Loan that would affect the amount or timing of any related  payment of
principal,  interest or other amount  payable  thereunder or, in the Servicer or
the Special  Servicer's,  as  applicable,  good faith and  reasonable  judgment,
materially  impair the security for such Mortgage Loan or reduce the  likelihood
of timely  payment of amounts due thereon or  materially  alter,  substitute  or
increase the  security  for such  Mortgage  Loan (other than the  alteration  or
construction of improvement thereon) or any guaranty or other credit enhancement
with respect  thereto  (other than the  substitution  of a similar  commercially
available credit enhancement contract); the Special Servicer may, however, agree
to any  modification,  waiver  or  amendment  of any term of, or take any of the
other acts  referenced  in this  Section  3.30(a)  with  respect to a  Specially
Serviced  Mortgage  Loan that  would have any such  effect,  but only if, in the
Special  Servicer's  reasonable and good faith judgment,  a material  default on
such  Mortgage  Loan has  occurred  or a default  in  respect of payment on such
Mortgage  Loan  is  reasonably  foreseeable,  and  such  modification,   waiver,
amendment or other action is reasonably  likely to produce a greater recovery to
Certificateholders  on a present value basis, than would  liquidation.  Any such
action taken by the Servicer or the Special  Servicer,  as applicable,  shall be
accompanied by an Officer's  Certificate to such effect and to which is attached
the  present   value   calculation   which   establishes   the  basis  for  such
determination, a copy of which shall be delivered to the Trustee for delivery to
the Rating Agencies;

          (ii) the  Servicer or the Special  Servicer,  as  applicable,  may not
extend the Maturity  Date of any Mortgage Loan beyond the date that is two years
prior to the Rated Final Distribution Date;

          (iii)  neither the Servicer or the Special  Servicer,  as  applicable,
shall make or permit any  modification,  waiver or  amendment of any term of any
Mortgage Loan that would (A) be a  "significant  modification"  of such Mortgage
Loan within the meaning of Treasury Regulations Section 1.860G-2(b) or (B) cause
any Mortgage  Loan to cease to be a "qualified  mortgage"  within the meaning of
Section  860G(a)(3)  of the Code  (the  Servicer  or the  Special  Servicer,  as
applicable,  shall not be liable for judgments as regards  decisions  made under
this subsection  which were made in good faith and,  unless it would  constitute
bad faith or negligence  to do so, the Special  Servicer may rely on opinions of
counsel in making such decisions);

          (iv)  neither the  Servicer or the Special  Servicer,  as  applicable,
shall  permit  any  Mortgagor  to  add  or  substitute  any  collateral  for  an
outstanding  Mortgage Loan, which collateral  constitutes real property,  unless
the  Servicer  or  the  Special  Servicer,  as  applicable,   shall  have  first
determined,  in its  reasonable  and good faith  judgment,  based upon a Phase I
environmental  assessment  (and such  additional  environmental  testing  as the
Servicer  or  the  Special   Servicer,   as  applicable,   deems  necessary  and
appropriate)   prepared  by  an  Independent   Person  who  regularly   conducts
environmental  assessments (and such additional  environmental  testing), at the
expense of the Mortgagor,  that such  additional or substitute  collateral is in
compliance with applicable environmental laws and regulations and that there are
no  circumstances  or  conditions  present with  respect to such new  collateral
relating to the use, management or disposal of any Hazardous Materials for which
investigation,  testing, monitoring,  containment, clean-up or remediation would
be required under any then applicable environmental laws and/or regulations; and

          (v) the Servicer or the Special  Servicer,  as  applicable,  shall not
release or  substitute  any  collateral  securing an  outstanding  Mortgage Loan
except as provided in Section  3.10(i) and except in the case of a release where
(A) the use of the  collateral  to be released  will not, in the Servicer or the
Special  Servicer's,   as  applicable,   good  faith  and  reasonable  judgment,
materially and adversely  affect the net operating  income being generated by or
the  use of  the  related  Mortgaged  Property,  (B)  there  is a  corresponding
principal  paydown of such  Mortgage  Loan in an amount at least  equal to, or a
delivery of substitute collateral with an appraised value at least equal to, the
appraised  value of the collateral to be released,  (C) the remaining  Mortgaged
Property  and any  substitute  collateral  is, in the  Servicer  or the  Special
Servicer's, as applicable, good faith and reasonable judgment, adequate security
for the remaining  Mortgage Loan and (D) such release and/or  substitution would
not result in the  downgrade,  qualification  or  withdrawal  of the rating then
assigned by any Rating  Agency to any Class of  Certificates  (as  confirmed  in
writing by each Rating Agency);

provided that (x) the  limitations,  conditions  and  restrictions  set forth in
clauses (i) through (v) above shall not apply to any modification of any term of
any Mortgage Loan that either occurs automatically, or results from the exercise
of a  unilateral  option  by  the  Mortgagor  within  the  meaning  of  Treasury
Regulations Section  1.1001-3(c)(2)(iii),  and (y)  notwithstanding  clauses (i)
through (v) above, the Servicer or the Special  Servicer,  as applicable,  shall
not be  required  to oppose  the  confirmation  of a plan in any  bankruptcy  or
similar  proceeding  involving a Mortgagor if in their reasonable and good faith
judgment such opposition  would not ultimately  prevent the confirmation of such
plan or one  substantially  similar.  The Servicer or the Special  Servicer,  as
applicable,  may not  extend  the  Maturity  Date on any  Mortgage  Loan  except
pursuant to this Section 3.30(a) or as otherwise required under the related loan
documents.

     (b) The Servicer or the Special Servicer, as applicable, shall not have any
liability to the Trust Fund, the  Certificateholders  or any other Person if its
analysis and  determination  that the modification,  waiver,  amendment or other
action contemplated by Section 3.30(a) is reasonably likely to produce a greater
recovery to  Certificateholders on a present value basis than would liquidation,
should prove to be wrong or incorrect, so long as the analysis and determination
were made on a  reasonable  basis in good faith by the  Servicer  or the Special
Servicer,  as  applicable,   and  the  Servicer  or  the  Special  Servicer,  as
applicable, was not negligent in ascertaining the pertinent facts.

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

     (d) Except for waivers of penalty charges and notice periods,  all material
modifications,  waivers  and  amendments  of the  Mortgage  Loans  entered  into
pursuant to this Section 3.30 shall be in writing.

     (e) The Servicer or the Special Servicer,  as applicable,  shall notify the
Trustee,  each  other and with  respect  to  Healthcare  Loans,  the  Healthcare
Adviser, in writing, of any modification, waiver or amendment of any term of any
Mortgage  Loan and the date  thereof,  and shall  deliver to the  Trustee or the
related  Custodian  for  deposit  in the  related  Mortgage  File,  an  original
counterpart of the agreement relating to such modification, waiver or amendment,
promptly  (and in any event within 10 Business  Days)  following  the  execution
thereof.

     (f) The Servicer or, with respect to the Specially Serviced Mortgage Loans,
the Special  Servicer may, as a condition to granting any request by a Mortgagor
for consent,  modification,  waiver or  indulgence or any other matter or thing,
the  granting  of which is within its  discretion  pursuant  to the terms of the
instruments evidencing or securing the related Mortgage Loan and is permitted by
the terms of this Agreement and applicable law,  require that such Mortgagor pay
to it (i) as additional  servicing  compensation,  a reasonable or customary fee
for the additional services performed in connection with such request,  and (ii)
any related  costs and  expenses  incurred by it. In no event shall the Servicer
or, with respect to Specially  Serviced  Mortgage Loans, the Special Servicer be
entitled to payment for such fees or expenses  unless such  payment is collected
from the related Mortgagor.

     SECTION 3.31.  Duties of  Healthcare  Adviser;  Compensation  of Healthcare
                    Adviser.

     (a) The Trustee,  the Servicer and the Special Servicer will be required to
deliver to the Healthcare Adviser all reports and other information they receive
with respect to any  Healthcare  Property and  Healthcare  Loan.  The Healthcare
Adviser will monitor such  Healthcare  Loans and Healthcare  Properties and will
provide advice to the Servicer,  the Special Servicer and the Controlling  Class
with respect thereto,  such advice to be given in accordance with the Healthcare
Adviser  Standard.  The  Special  Servicer  is  required  to  consult  with  the
Healthcare  Adviser with respect to the  preparation of each Asset Status Report
pertaining to any Healthcare Loan or Healthcare  Property.  The Servicer and the
Special  Servicer  will be  restricted  from taking any  material  actions  with
respect  to  Healthcare  Loans  and  the  Healthcare  Properties  without  first
providing notice to, and consulting with, the Healthcare Adviser. The Healthcare
Adviser in turn will recommend to the Servicer or Special Servicer,  as the case
may be, with  notice to the  Controlling  Class,  an action that should be taken
(which recommendation the Servicer or the Special Servicer,  as applicable,  may
or may not adopt) with respect to such Healthcare  Loan or Healthcare  Property,
such advice to be given in accordance with the Healthcare Adviser Standard.

     (b) All correspondence  and communications  with the Healthcare Adviser may
be conducted  with the officers or employees  of the  Healthcare  Adviser  whose
names  appear  on a list of  officers  or  employees  furnished  to the  Special
Servicer  by the  Healthcare  Adviser,  as such  list may  from  time to time be
amended.

     (c) As compensation for its activities  hereunder,  the Healthcare  Adviser
shall be entitled with respect to each Healthcare Loan to the Healthcare Adviser
Fee, which is a portion of the Servicing Fee, payable from amounts on deposit in
the  Collection  Account  as set  forth  in  Section  3.06(iv).  The  Healthcare
Adviser's  rights to the Healthcare  Adviser Fee may not be transferred in whole
or in part  except in  connection  with the  transfer  of all of the  Healthcare
Adviser's responsibilities and obligations under this Agreement.

     SECTION 3.32.  Healthcare Adviser; Elections.

     (a) On the Closing Date and as  otherwise  provided  herein,  the Holder or
Holders of the Regular  Certificates  (other than the Class X Certificates) with
an  aggregate  Certificate  Balance  equal  to more  than  50% of the  aggregate
Certificate  Balance of the  Controlling  Class will be entitled  to elect,  and
shall be deemed to have elected,  the Healthcare Adviser as their representative
as provided in this Section 3.32. Upon (i) the receipt by the Trustee of written
requests  for  an  election  of a  Healthcare  Adviser  from  Certificateholders
representing  more  than  50%  of  the  aggregate  Certificate  Balance  of  the
Certificates of the then Controlling  Class,  (ii) the resignation or removal of
the Person acting as Healthcare Adviser, or (iii) a determination by the Trustee
that the Controlling  Class has changed,  an election of a successor  Healthcare
Adviser  shall  be  held,  commencing  as soon as  practicable  thereafter.  The
Healthcare  Adviser  shall be elected for the purpose of advising the actions of
the Servicer and Special Servicer specified herein.

     (b)  After  any  such  receipt,   resignation,   removal  or  determination
contemplated by Section 3.32(a), the Trustee shall call a meeting of the Holders
of the  Controlling  Class for the  purpose of  electing a  Healthcare  Adviser.
Notice of any such meeting of such Holders  shall be mailed or delivered to each
Holder by the  Trustee  not less than 10 days nor more than 60 days prior to the
meeting. The notice shall state the place and the time of the meeting, which may
be held by telephone. Certificateholders representing a majority (by Certificate
Balance) of the  Certificates  of the  applicable  Class or Classes,  present in
person or represented by proxy,  shall constitute a quorum for the nomination of
a  Healthcare  Adviser.  At the  meeting,  each such Holder shall be entitled to
nominate one Person to act as  Healthcare  Adviser.  The Trustee shall cause the
election of the Healthcare Adviser to be held as soon thereafter as convenient.

     (c) Each  Holder of the  Certificates  of the  Controlling  Class  shall be
entitled to vote in each election of the Healthcare Adviser.  The voting in each
election of the Healthcare Adviser shall be in writing mailed, delivered or sent
by courier and actually  received by the Trustee on or prior to the date of such
election.  Immediately upon receipt by the Trustee of votes (which have not been
rescinded)  from the Holders of Certificates  representing  more than 50% of the
aggregate  Certificate Balance of the Certificates of the then Controlling Class
which are cast for a single  Person,  such Person  shall be, upon such  Person's
acceptance,  the Healthcare  Adviser. In the event that after the Closing Date a
Healthcare Adviser shall have resigned and a successor  Healthcare Adviser shall
not have  been  elected  within  90  days,  the  Servicer  shall  appoint  a new
Healthcare Adviser.

     Upon  receipt  of  notice  from  either  Rating  Agency  that,  unless  the
Healthcare  Adviser is replaced,  the  then-current  ratings on the Certificates
will be qualified, withdrawn or downgraded the Controlling Class shall appoint a
successor Healthcare Adviser, or, if the Controlling Class fails to appoint such
successor  within 90 days,  the Servicer  shall  appoint a successor  Healthcare
Adviser, in either case subject to the restrictions set forth herein.

     (d) The Healthcare  Adviser may be removed at any time by the written vote,
copies of which must be  delivered to the  Trustee,  of Holders of  Certificates
representing  more than 50% of the  aggregate  Certificate  Balance  of the then
Controlling  Class.  However,  the Healthcare Adviser cannot be removed unless a
successor Healthcare Adviser has been appointed.

     (e) The  Trustee  shall  act as  judge  of each  election  of a  Healthcare
Adviser,  and, absent manifest error,  the  determination  of the results of any
such  election by the Trustee  shall be  conclusive.  Notwithstanding  any other
provisions  of  this  Section  3.32,  the  Trustee  may  make  such   reasonable
regulations as it may deem  advisable for any such election.  Upon election of a
successor  Healthcare Adviser, the Trustee shall promptly mail notice thereof by
first class mail to the Depositor,  the Servicer, the Special Servicer, and each
of the Rating Agencies.

     (f) The  Healthcare  Adviser is  required  to be an entity  that  regularly
provides  consultation  and advice with  respect to  healthcare  properties  and
healthcare  loans similar to the Healthcare  Properties and the Healthcare Loans
and is responsible  for providing such advice in connection with loans having an
original principal balance in the aggregate in excess of $100,000,000.  Prior to
the appointment of any successor  Healthcare  Adviser,  the Trustee must receive
written   confirmation   from  Fitch  that  the  then-current   ratings  of  the
Certificates  will not be qualified,  withdrawn or downgraded  solely because of
the appointment of such successor Healthcare Adviser.

     SECTION 3.33. Limitation on Liability of Healthcare Adviser. The Healthcare
Adviser  will have no  responsibility  or liability to the Trust or any Class of
Certificateholders  for any action taken,  or for refraining  from the taking of
any action,  in good faith pursuant to the Pooling and Servicing  Agreement,  or
for  errors in  judgment;  provided,  that the  Healthcare  Adviser  will not be
protected  against any liability  which would  otherwise be imposed by reason of
willful misconduct,  bad faith, fraud or negligence in the performance of duties
or by reason of reckless  disregard of obligations or duties.  By its acceptance
of a Certificate,  each  Certificateholder  confirms its understanding  that the
Healthcare  Adviser may advise  actions that favor the  interests of one or more
Classes of the Certificates over other Classes of the Certificates, and that the
Healthcare  Adviser may have special  relationships  and interests that conflict
with those of Holders of some Classes of the  Certificates  and,  absent willful
misconduct,  bad  faith,  fraud  or  negligence  on the  part of the  Healthcare
Adviser,  agree to take no action against the  Healthcare  Adviser or any of its
officers, directors, employees, principals or agents as a result of such special
relationship or conflict.


<PAGE>
                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

     SECTION 4.01. Distributions.

     (a) (i) The initial Lower-Tier Balances, Lower-Tier Balances as of any date
subsequent to the first Distribution  Date, and Lower-Tier  Remittance Rates on,
each  Class  of  Lower-Tier  I  Regular  Interests  shall  be  derived  from the
Certificate   Balances  and  Pass-Through   Rates  on  the  Classes  of  Regular
Certificates in the manner set forth in the following table:

   Lower-Tier         Initial Lower-        Lower-Tier            Lower-Tier
Regular Interest       Tier Balance         Balance (1)         Remittance Rate
- ----------------      --------------        -----------         ---------------

  Class A-1-L          $382.88600000       0.0001% x A-1          6.2200%

  Class A-2-L          $852.36100000       0.0001% x A-2          6.5380%

  Class B-L            $108.99200000       0.0001% x B            6.6640%

  Class C-L            $108.99200000       0.0001% x C            6.8610%

  Class D-L             $99.90900000       0.0001% x D            7.2310%

  Class E-L             $27.24800000       0.0001% x E            7.5000%

  Class F-L             $45.41300000       0.0001% x F            7.5000% (3)

  Class G-L             $45.41300000       0.0001% x G            7.5000% (3)

  Class H-L             $18.16500000       0.0001% x H            7.5000% (3)

  Class J-L             $22.70600000       0.0001% x J            6.2200% (3)

  Class K-L             $22.70600000       0.0001% x K            6.2200% (3)

  Class L-L             $40.87200000       0.0001% x L            6.2200% (3)

  Class M-L             $40.87200000       0.0001% x M            6.2200% (3)

  Class LWAC          $1,816,539,338      99.9999% x SPB(2)               (4)

- ------------------------------
(1)  The  designations  A-1,  A-2,  B,  C,  D, E, F, G, H, J, K, L and M in this
     column  refer to 100% of the  Certificate  Balance of the Class A-1,  Class
     A-2,  Class B,  Class C, Class D, Class E, Class F, Class G, Class H, Class
     J,  Class K,  Class L and  Class M  Certificates,  respectively,  as of any
     applicable date.

(2)  The Class LWAC  Interest has a Lower-Tier  Balance equal to 99.9999% of the
     Stated Principal  Balance of the Mortgage Loans  immediately  following the
     preceding  Distribution  Date or the Cut-off  Date in the case of the first
     Distribution Date.

(3)  Interest  will accrue on the Class F-L,  Class G-L,  Class H-L,  Class J-L,
     Class K-L, Class L-L and Class M-L Interests at the lesser of the specified
     fixed rate or the Weighted Average Net Mortgage Pass-Through Rate.

(4)  Interest  will  accrue on the Class  LWAC  Interest  during  each  Interest
     Accrual Period at the Weighted Average Net Mortgage Pass-Through Rate.

          (ii) On  each  Distribution  Date,  amounts  held in the  Distribution
Account shall be withdrawn (to the extent of the Available  Distribution Amount)
in the case of all Classes of Lower-Tier  Regular  Interests and  distributed on
the Lower-Tier Regular Interests as follows:

               (1)  amounts distributable as interest to the Class A-1 and Class
                    A-2  Certificates  pursuant to Section  4.01(b)(i)  and (ii)
                    shall be allocated 0.0001% to the Related Lower-Tier Regular
                    Interests and 99.9999% to the Class LWAC Interest;

               (2)  amounts  distributable  as  principal  to the  Class A-1 and
                    Class A-2  Certificates  pursuant  to Section  4.01(b)(iii),
                    (iv)  or (v)  shall  be  allocated  0.0001%  to the  Related
                    Lower-Tier  Regular Interests and 99.9999% to the Class LWAC
                    Interest;

               (3)  amounts  distributable  as interest to the Class B, Class C,
                    Class D,  Class E, Class F, Class G, Class H, Class J, Class
                    K,  Class L and Class M  Certificates  pursuant  to  Section
                    4.01(b)(vi),  (vii), (x), (xi), (xiv), (xv), (xviii), (xix),
                    (xxii),  (xxiii),  (xxvi),  (xxvii), (xxx), (xxxi), (xxxiv),
                    (xxxv),  (xxxviii),  (xxxix),  (xlii),  (xliii),  (xlvi) and
                    (xlvii) shall be allocated 0.0001% to the Related Lower-Tier
                    Regular Interests and 99.9999% to the Class LWAC Interest;

               (4)  amounts  distributable as principal to the Class B, Class C,
                    Class D,  Class E, Class F, Class G, Class H, Class J, Class
                    K,  Class L and Class M  Certificates  pursuant  to  Section
                    4.01(b)(viii),   (xii),   (xvi),  (xx),  (xxiv),   (xxviii),
                    (xxxii),  (xxxvi),  (xl),  (xliv),  and  (xlviii)  shall  be
                    allocated   0.0001%  to  the  Related   Lower-Tier   Regular
                    Interests and 99.9999% to the Class LWAC Interest;

               (5)  amounts  distributable for unreimbursed  amounts of Realized
                    Losses  previously  allocated to the Class B, Class C, Class
                    D,  Class E,  Class F,  Class G,  Class H, Class J, Class K,
                    Class  L  and  Class  M  Certificates  pursuant  to  Section
                    4.01(b)(ix), (xiii), (xvii), (xxi), (xxv), (xxix), (xxxiii),
                    (xxxvii),  (xli),  (xlv),  and  (xlix)  shall  be  allocated
                    0.0001% to the  Related  Lower-Tier  Regular  Interests  and
                    99.9999% to the Class LWAC Interest;

               (6)  amounts   distributable   as   interest   to  the   Class  X
                    Certificates pursuant to Section 4.01(b)(i) or (ii) shall be
                    allocated 100.0000% to the Class LWAC Interest.

          (iii) The amounts distributable  pursuant to clauses (i)(1) though (7)
above constitute the "Lower-Tier  Distribution  Amount." Any amount that remains
in the Distribution  Account on each Distribution Date after distribution of the
Lower-Tier   Distribution  Amount  and  Prepayment  Premiums  allocable  to  the
Lower-Tier   Regular  Interests   pursuant  to  Section   4.01(c)(ii)  shall  be
distributed to the Holders of the Class LR Certificates  (but only to the extent
of the Available Distribution Amount for such Distribution Date remaining in the
Distribution Account, if any).

     (b) On  each  Distribution  Date,  amounts  distributed  on the  Lower-Tier
Regular  Interests  pursuant  to  Section  4.01(a)  shall  be  deposited  in the
Upper-Tier  Distribution  Account,  and  Holders of each  Class of  Certificates
(other than the Class LR Certificates) shall receive  distributions from amounts
on deposit in the  Upper-Tier  Distribution  Account in respect of interest  and
principal, in the amounts and in the order of priority set forth below:

          (i)       First,  pro rata, in respect of interest,  to the Class A-1,
                    Class A-2 and Class X Certificates, up to an amount equal to
                    the aggregate Interest Accrual Amount of such Classes;

          (ii)      Second,  pro rata,  to the Class A-1,  Class A-2 and Class X
                    Certificates,  in respect of interest, up to an amount equal
                    to the aggregate unpaid Class Interest Shortfalls previously
                    allocated to such Classes;

          (iii)     Third,  prior  to  the  Crossover  Date,  to the  Class  A-1
                    Certificates,   in  reduction  of  the  Certificate  Balance
                    thereof,  an  amount  equal  to the  Principal  Distribution
                    Amount until the  Certificate  Balance thereof is reduced to
                    zero;

          (iv)      Fourth,  prior  to the  Crossover  Date,  to the  Class  A-2
                    Certificates,   in  reduction  of  the  Certificate  Balance
                    thereof,  an  amount  equal  to the  Principal  Distribution
                    Amount  less  amounts  of  Principal   Distribution   Amount
                    distributed  pursuant  to  all  prior  clauses,   until  the
                    Certificate Balance of such Class is reduced to zero;

          (v)       Fifth, on and after the Crossover  Date,  first to the Class
                    A-1 and Class A-2  Certificates,  pro rata,  in reduction of
                    the  Certificate  Balances  thereof,  an amount equal to the
                    Principal  Distribution  Amount  less  amounts of  Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the Certificate Balances thereof are reduced
                    to  zero;  and  second,  to the  Class  A-1  and  Class  A-2
                    Certificates,  pro  rata,  to  the  extent  not  distributed
                    pursuant to all prior  clauses for  unreimbursed  amounts of
                    Realized Losses, if any, an amount equal to the aggregate of
                    such unreimbursed  Realized Losses  previously  allocated to
                    such Classes;

          (vi)      Sixth,  to the Class B Certificates  in respect of interest,
                    up to an  amount  equal to the  aggregate  Interest  Accrual
                    Amount of such Class;

          (vii)     Seventh, to the Class B Certificates in respect of interest,
                    up to an amount equal to the aggregate unpaid Class Interest
                    Shortfalls previously allocated to such Class;

          (viii)    Eighth,  to the Class B  Certificates,  in  reduction of the
                    Certificate   Balance  thereof,   an  amount  equal  to  the
                    Principal  Distribution  Amount  less  amounts of  Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the  Certificate  Balance  of such  Class is
                    reduced to zero;

          (ix)      Ninth,  to the  Class  B  Certificates,  to the  extent  not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such Class;

          (x)       Tenth,  to the Class C Certificates  in respect of interest,
                    up to an  amount  equal to the  aggregate  Interest  Accrual
                    Amount of such Class;

          (xi)      Eleventh,   to  the  Class  C  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    Class;

          (xii)     Twelfth,  to the Class C  Certificates  in  reduction of the
                    Certificate   Balance  thereof,   an  amount  equal  to  the
                    Principal  Distribution  Amount,  less  the  amount  of  the
                    Principal  Distribution  Amount distributed  pursuant to all
                    prior clauses,  until the Certificate  Balance of such Class
                    is reduced to zero;

          (xiii)    Thirteenth,  to the Class C Certificates,  to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized  Losses,  if any, up to an
                    amount equal to the aggregate of such unreimbursed  Realized
                    Losses previously allocated to such Class;

          (xiv)     Fourteenth,  to the  Class  D  Certificates  in  respect  of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such Class;

          (xv)      Fifteenth,  to  the  Class  D  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    Class;

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

          (xvii)    Seventeenth, to the Class D Certificates,  to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such Class;

          (xviii)   Eighteenth,  to the  Class  E  Certificates  in  respect  of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such Class;

          (xix)     Nineteenth,  to the  Class  E  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    Class;

          (xx)      Twentieth,  to the Class E Certificates  in reduction of the
                    Certificate   Balance  thereof,   an  amount  equal  to  the
                    Principal  Distribution  Amount,  less  the  amount  of  the
                    Principal  Distribution  Amount distributed  pursuant to all
                    prior clauses,  until the Certificate  Balance of such Class
                    is reduced to zero;

          (xxi)     Twenty-first, to the Class E Certificates, to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such Class;

          (xxii)    Twenty-second,  to the Class F  Certificates  in  respect of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such Class;

          (xxiii)   Twenty-third,  to the Class F  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    Class;

          (xxiv)    Twenty-fourth,  to the Class F Certificates  in reduction of
                    the  Certificate  Balance  thereof,  an amount  equal to the
                    Principal  Distribution  Amount,  less  the  amount  of  the
                    Principal  Distribution  Amount distributed  pursuant to all
                    prior clauses,  until the Certificate  Balance of such Class
                    is reduced to zero;

          (xxv)     Twenty-fifth, to the Class F Certificates, to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such Class;

          (xxvi)    Twenty-sixth,  to the Class G  Certificates  in  respect  of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such Class;

          (xxvii)   Twenty-seventh,  to the Class G  Certificates  in respect of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    Class;

          (xxviii)  Twenty-eighth,  to the Class G Certificates, in reduction of
                    the  Certificate  Balance  thereof,  an amount  equal to the
                    Principal  Distribution  Amount  less  amounts of  Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the  Certificate  Balance  of such  Class is
                    reduced to zero;

          (xxix)    Twenty-ninth, to the Class G Certificates, to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such Class;

          (xxx)     Thirtieth,  to  the  Class  H  Certificates  in  respect  of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such Class;

          (xxxi)    Thirty-first,  to the Class H  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    Class;

          (xxxii)   Thirty-second,  to the Class H Certificates, in reduction of
                    the  Certificate  Balance  thereof,  an amount  equal to the
                    Principal  Distribution  Amount  less  amounts of  Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the  Certificate  Balance  of such  Class is
                    reduced to zero;

          (xxxiii)  Thirty-third, to the Class H Certificates, to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such Class;

          (xxxiv)   Thirty-fourth,  to the Class J  Certificates  in  respect of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such Class;

          (xxxv)    Thirty-fifth,  to the Class J  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    Class;

          (xxxvi)   Thirty-sixth,  to the Class J Certificates,  in reduction of
                    the  Certificate  Balance  thereof,  an amount  equal to the
                    Principal  Distribution  Amount  less  amounts of  Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the  Certificate  Balance  of such  Class is
                    reduced to zero;

          (xxxvii)  Thirty-seventh,  to the Class J Certificates,  to the extent
                    not  distributed  pursuant  to all  prior  clauses,  for the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such Class;

          (xxxviii) Thirty-eighth,  to the Class K  Certificates  in  respect of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such class;

          (xxxix)   Thirty-ninth,  to the Class K  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    class;

          (xl)      Fortieth,  to the Class K  Certificates  in reduction of the
                    Certificate   Balances  thereof,  an  amount  equal  to  the
                    Principal  Distribution Amount less amounts of the Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the  Certificate  Balance  of such  class is
                    reduced to zero;

          (xli)     Forty-first, to the Class K Certificates,  to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such class;

          (xlii)    Forty-second,  to the Class L  Certificates  in  respect  of
                    interest,  up to an amount equal to the  aggregate  Interest
                    Accrual Amount of such class;

          (xliii)   Forty-third,  to the  Class L  Certificates  in  respect  of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    class;

          (xliv)    Forty-fourth,  to the Class L  Certificates  in reduction of
                    the  Certificate  Balances  thereof,  an amount equal to the
                    Principal  Distribution Amount less amounts of the Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the  Certificate  Balance  of such  class is
                    reduced to zero;

          (xlv)     Forty-fifth, to the Class L Certificates,  to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such class;

          (xlvi)    Forty-sixth,  to the  Class M  Certificates  in  respect  of
                    interest,  up to an amount  equal to an amount  equal to the
                    aggregate Interest Accrual Amount of such Class;

          (xlvii)   Forty-seventh,  to the Class M  Certificates  in  respect of
                    interest,  up to an  amount  equal to the  aggregate  unpaid
                    Class  Interest  Shortfalls  previously  allocated  to  such
                    class;

          (xlviii)  Forty-eighth,  to the Class M  Certificates  in reduction of
                    the  Certificate  Balances  thereof,  an amount equal to the
                    Principal  Distribution Amount less amounts of the Principal
                    Distribution  Amount  distributed   pursuant  to  all  prior
                    clauses,  until the  Certificate  Balance  of such  class is
                    reduced to zero;

          (xlix)    Forty-ninth, to the Class M Certificates,  to the extent not
                    distributed   pursuant  to  all  prior   clauses,   for  the
                    unreimbursed  amounts of Realized Losses,  if any, an amount
                    equal to the aggregate of such unreimbursed  Realized Losses
                    previously allocated to such class; and

          (l)       Fiftieth, to the Class R Certificates.

     All  references  to pro  rata in the  preceding  clauses  with  respect  to
interest and Class Interest  Shortfalls  shall mean pro rata based on the amount
distributable  pursuant  to  such  clauses,  with  respect  to  distribution  of
principal other than for unreimbursed  Realized Losses shall mean pro rata based
on  Certificate  Balance  and with  respect  to  distributions  with  respect to
unreimbursed  Realized  Losses  shall  mean pro  rata  based  on the  amount  of
unreimbursed Realized Losses previously allocated to the applicable Classes.

     (c) (i) On each  Distribution  Date,  following the  distribution  from the
Distribution  Account in respect of the Lower-Tier Regular Interests pursuant to
Section 4.01(c)(ii), the Paying Agent shall make distributions of any Prepayment
Premiums  with  respect to any  Principal  Prepayments  received  in the related
Collection Period from amounts deposited in the Upper-Tier  Distribution Account
pursuant to Section 3.05(c) in the following amounts (as additional payments and
not as payments of interest and principal due thereunder) and order of priority,
with  respect  to the  Certificates  of each  Class in each  case to the  extent
remaining amounts of Prepayment Premiums are available therefor:

          (I)   First,  to the  Holders  of the  Class  X  Certificates  and the
                Holders  of the  Class  A-1  and  Class  A-2  Certificates  then
                entitled to distributions of principal,  pro rata, in accordance
                with their corresponding  respective PV Yield Loss Amount, in an
                amount up to the  corresponding  PV Yield  Loss  Amount for each
                such Class of Certificates;

          (II)  Second,  sequentially,  to the  Holders of the Class B, Class C,
                Class  D and  Class  E  Certificates  in  an  amount  up to  the
                corresponding  PV  Yield  Loss  Amount  for each  such  Class of
                Certificates; and

          (III) Third, to the holders of the Class X Certificates  any remaining
                amount so collected.

Prepayment  Premiums will only be distributed on a Distribution  Date (i) if the
respective  Certificate  Balance or  Notional  Balance of the  related  Class or
Classes is greater than zero on the last  Business  Day of the Interest  Accrual
Period ending immediately prior to such Distribution Date and (ii) if the amount
computed pursuant to the related clause above is greater than zero.

Notwithstanding  the foregoing,  Prepayment Premiums shall be distributed on any
Distribution  Date  only to the  extent  they are  received  in  respect  of the
Mortgage Loans in the related Collection Period.

          (ii) On each  Distribution  Date,  prior to the  distributions  to the
Certificates  from the  Upper-Tier  Distribution  Account  pursuant  to  Section
4.01(c)(i),  Prepayment  Premiums shall be distributed to the Lower-Tier Regular
Interests  from  the  Distribution   Account  in  proportion  to  the  principal
distributable thereon in accordance with Section 4.01(a)(ii).

     (d) (i) On each Distribution  Date, the Net Default Interest  distributable
to each Class Q-1 Certificate,  as determined  pursuant to Section 3.05(d),  for
such  Distribution  Date shall be distributed to the Class Q-1 Certificates from
amounts on deposit in the Default Interest Distribution Account.

          (ii) On any applicable  Distribution  Date,  Excess  Interest for such
Distribution  Date  shall be  distributed  to the  Class Q-2  Certificates  from
amounts on deposit in the Excess Interest Distribution Account.

     (e) The Certificate  Balances of each Class of Regular  Certificates (other
than the Class X  Certificates)  will be  reduced  without  distribution  on any
Distribution  Date as a write-off to the extent of any Realized Losses allocated
to such Class with respect to such date. Any such  write-offs will be applied to
Classes of Regular  Certificates in the following  order, in each case until the
Certificate  Balance of such Class is  reduced  to zero:  first,  to the Class M
Class Certificates;  second, to the Class L Certificates;  third, to the Class K
Certificates;  fourth,  to the  Class  J  Certificates;  fifth,  to the  Class H
Certificates;  sixth,  to the  Class G  Certificates;  seventh,  to the  Class F
Certificates;  eighth,  to the  Class  E  Certificates;  ninth,  to the  Class D
Certificates;  tenth,  to the  Class C  Certificates;  eleventh,  to the Class B
Certificates;  and  finally,  to the Class A-1 and Class A-2  Certificates,  pro
rata, based on their respective  Certificate Balances.  Any amounts recovered in
respect  of  amounts   previously  written  off  as  Realized  Losses  shall  be
distributed to the Classes of  Certificates  described above in reverse order of
allocation of Realized  Losses  thereto.  Shortfalls  in Available  Funds due to
extraordinary expenses of the Trust Fund (including indemnification expenses), a
reduction in the Mortgage Rate on a Mortgage Loan by a bankruptcy court pursuant
to a plan of  reorganization  or pursuant  to any of its  equitable  powers,  or
otherwise, shall be allocated in the same manner as Realized Losses.

     Realized Losses and such other amounts described above which are applied to
each Class of Certificates will be allocated to reduce the Lower-Tier Balance of
the Related Lower-Tier Regular Interests and the Class LWAC Interest in the same
manner as principal is allocated thereto pursuant to Section 4.01(a)(ii).

     (f) All amounts  distributable to a Class of Certificates  pursuant to this
Section 4.01 on each  Distribution  Date shall be  allocated  pro rata among the
outstanding Certificates in each such Class based on their respective Percentage
Interests. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date, by wire  transfer of  immediately  available  funds to the account of such
Holder  at a bank or other  entity  located  in the  United  States  and  having
appropriate  facilities  therefor  provided that such Holder shall have provided
the Paying Agent with wire  instructions  in writing at least five Business Days
prior to the related Record Date, or, otherwise,  by check mailed by first Class
mail to the address set forth therefor in the  Certificate  Register.  The final
distribution  on each  Certificate  shall be made in like manner,  but only upon
presentment  and surrender of such  Certificate  at the office of the Trustee or
its agent (which may be the Paying Agent or the Certificate  Registrar acting as
such agent)  maintained  in the Borough of  Manhattan  that is  specified in the
notice to Holders of such final distribution.

     (g)  Except as  otherwise  provided  in  Section  9.01 with  respect  to an
Anticipated Termination Date, the Trustee shall, no later than the fifteenth day
of the month in the month  preceding  the month in which the final  distribution
with respect to any Class of  Certificates  is expected to be made, mail to each
Holder of such Class of Certificates, on such date a notice to the effect that:

          (A)  the Trustee reasonably expects based upon information  previously
               provided to it that the final  distribution  with respect to such
               Class of Certificates will be made on such Distribution Date, but
               only upon  presentation and surrender of such Certificates at the
               office of the Trustee therein specified, and

          (B)  if such final  distribution is made on such Distribution Date, no
               interest  shall accrue on such  Certificates  from and after such
               Distribution Date;

provided,  however,  that  the  Class  Q-1,  Class  Q-2,  Class R and  Class  LR
Certificates  shall  remain  outstanding  until  there  is  no  other  Class  of
Certificates or Lower-Tier Regular Interests outstanding.

     Any funds not  distributed  to any  Holder or  Holders  of such  Classes of
Certificates on such  Distribution Date because of the failure of such Holder or
Holders to tender their Certificates  shall, on such date, be set aside and held
in trust for the benefit of the appropriate  non-tendering Holder or Holders. If
any  Certificates  as to which  notice has been given  pursuant to this  Section
4.01(g) shall not have been surrendered for cancellation within six months after
the time specified in such notice, the Trustee shall mail a second notice to the
remaining non-tendering Holders 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  Holders  concerning  surrender of
their Certificates. The costs and expenses of holding such funds in trust and of
contacting  such  Holders  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 Holder
on any  amount  held in trust  hereunder  or by the  Trustee as a result of such
Holder's  failure to surrender its  Certificate(s)  for final payment thereof in
accordance  with this  Section  4.01(g).  Any such  amounts  transferred  to the
Trustee  may be  invested  in  Permitted  Investments  and all  income  and gain
realized from investment of such funds shall be for the benefit of the Trustee.

     (h) [Intentionally Left Blank].

     (i) [Intentionally Left Blank].

     (j) Shortfalls in Available Funds resulting from Excess Prepayment Interest
Shortfalls  shall be  allocated to and be deemed  distributed  to, each Class of
Certificates,  pro rata, based upon the Interest Accrual Amount distributable to
each  such  Class  prior  to  reduction  by  such  Excess  Prepayment   Interest
Shortfalls.  Servicer  Prepayment  Interest Shortfalls shall be deposited by the
Servicer  into the  Collection  Account on or prior to the  Servicer  Remittance
Date.

     SECTION 4.02.  Statements to Certificateholders;  Reports by Trustee; Other
                    Information Available to the Holders and Others.

     (a) On each Distribution  Date, based upon the information set forth in the
Servicer  Remittance  Report  prepared  by the  Servicer  and the other  reports
prepared by the  Servicer  and Special  Servicer  relating to such  Distribution
Date, upon which information the Trustee may conclusively  rely, and only to the
extent such  information  is provided to the Trustee by the  Servicer or Special
Servicer, the Trustee shall prepare and forward, or shall cause the Paying Agent
to prepare and  forward,  by first  class mail to each Holder of a  Certificate,
with copies to the Depositor, the Servicer, the Special Servicer, the Healthcare
Adviser,   each   Underwriter  and  each  Rating  Agency  a  written  report  (a
"Distribution Date Statement") setting forth the following information:

          (i)  the  aggregate  amount  of the  distribution  to be  made on such
     Distribution Date to the Holders of each Class of Certificates  (other than
     the  Class X,  Class R and Class LR  Certificates)  applied  to reduce  the
     respective Certificate Balance thereof;

          (ii)  the  aggregate  amount  of the  distribution  to be made on such
     Distribution Date to the Holders of each Class of Certificates allocable to
     (A) the Interest Accrual Amount and/or (B) Prepayment Premiums;

          (iii) the aggregate Certificate Balance or aggregate Notional Balance,
     as the case may be, of each Class of Certificates,  before and after giving
     effect to the  distributions  made on such  Distribution  Date,  separately
     identifying  any  reduction in the  aggregate  Certificate  Balance (or, if
     applicable,  the  aggregate  Notional  Balance)  of each such  Class due to
     Realized Losses and/or additional Trust Fund expenses;

          (iv) the Pass-Through  Rate for each Class of Certificates  applicable
     to such Distribution Date;

          (v) the number of outstanding  Mortgage Loans and the aggregate unpaid
     principal  balance of the  Mortgage  Loans at the close of  business on the
     related Due Date;

          (vi) the number and  aggregate  unpaid  principal  balance of Mortgage
     Loans (A)  delinquent 30 days,  (B)  delinquent 60 days,  (C) delinquent 90
     days or more, (D) that are Specially  Serviced  Mortgage Loans that are not
     delinquent, or (E) as to which foreclosure proceedings have been commenced;

          (vii) with  respect to any REO  Mortgage  Loan as to which the related
     Mortgaged  Property  became an REO Property  during the preceding  calendar
     month, the city, state,  property type, latest Debt Service Coverage Ratio,
     Stated Principal  Balance and the unpaid principal balance of such Mortgage
     Loan as of the date it became an REO Mortgage Loan;

          (viii) as to any Mortgage Loan repurchased by the respective  Mortgage
     Loan  Seller or  otherwise  liquidated  or  disposed  of during the related
     Collection Period, (A) the Loan Number of the related Mortgage Loan and (B)
     the amount of proceeds of any  repurchase of a Mortgage  Loan,  Liquidation
     Proceeds and/or other amounts,  if any, received thereon during the related
     Collection  Period and the portion thereof  included in the Available Funds
     for such Distribution Date;

          (ix) with  respect to any REO  Property  included in the Trust Fund at
     the close of  business  on the  related Due Date (A) the Loan Number of the
     related Mortgage Loan, (B) the value of such REO Property based on the most
     recent  appraisal or valuation,  and (C) the aggregate amount of Net Income
     and other revenues  collected by the Special  Servicer with respect to such
     REO Property during the related  Collection  Period and the portion thereof
     included in the Available Funds for such Distribution Date;

          (x) with  respect to any REO Property  sold or  otherwise  disposed of
     during  the  related  Collection  Period  and for  which  a Final  Recovery
     Determination  has been made,  (A) the Loan Number of the related  Mortgage
     Loan,  (B) the Realized Loss  attributable  to such Mortgage  Loan, (C) the
     amount of sale proceeds and other amounts,  if any,  received in respect of
     such REO  Property  during the  related  Collection  Period and the portion
     thereof included in the Available Funds for such  Distribution Date and (D)
     the date of the Final Recovery Determination;

          (xi) [Intentionally Left Blank];

          (xii)  the  aggregate  amount of  Principal  Prepayments  (other  than
     Liquidation  Proceeds  and  Insurance  Proceeds)  made  during the  related
     Collection  Period and any Excess  Prepayment  Interest  Shortfall for such
     Distribution Date;

          (xiii) the amount of Property  Advances and P&I  Advances  outstanding
     (net of  reimbursed  Advances)  which have been made by the  Servicer,  the
     Special  Servicer the Trustee,  or the Fiscal Agent in the aggregate and by
     Mortgaged Property or Mortgage Loan, as the case may be;

          (xiv) the aggregate amount of Servicing Fees,  Special Servicing Fees,
     Workout Fees, Liquidation Fees and other servicing compensation retained by
     or paid to the  Servicer  and  the  Special  Servicer  during  the  related
     Collection Period;

          (xv) the amount of any Appraisal  Reduction  Amounts  allocated during
     the related Collection Period on a loan-by-loan  basis; the total Appraisal
     Reduction Amounts allocated during the related  Collection  Period; and the
     total  Appraisal  Reduction  Amounts  as of  such  Distribution  Date  on a
     loan-by-loan basis; and

          (xvi) the amount of Realized  Losses,  Trust Fund  expenses  and Class
     Interest  Shortfalls if any,  incurred  with respect to the Mortgage  Loans
     during the related  Collection  Period and in the  aggregate  for all prior
     Collection Periods (except to the extent reimbursed or paid).

     In the case of information  furnished  pursuant to subclauses (i), (ii) and
(iii) above,  the amounts shall be expressed as a dollar amount in the aggregate
for all  Certificates  of each  applicable  Class  and per  $1,000  of  original
Certificate Balance or Notional Balance, as the case may be.

     On each  Distribution  Date,  the Trustee shall forward to each Holder of a
Class R or Class LR  Certificate  a copy of the reports  forwarded  to the other
Certificateholders  on such  Distribution Date and a statement setting forth the
amounts,  if any,  actually  distributed with respect to the Class R or Class LR
Certificates on such Distribution  Date. Such obligation of the Trustee shall be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

     Within a reasonable period of time after the end of each calendar year, the
Trustee shall send to each Person who at any time during the calendar year was a
Certificateholder  of  record,  a report  summarizing  on an  annual  basis  (if
appropriate)  the items  provided  to  Certificateholders  pursuant  to  Section
4.02(a)(ii)  above and such other  information as may be required to enable such
Certificateholders to prepare their federal income tax returns. Such information
shall  include the amount of original  issue  discount  accrued on each Class of
Certificates  held by Persons  other than Holders  exempted  from the  reporting
requirements  and  information   regarding  the  expenses  of  the  Trust.  Such
requirement  shall be deemed to be satisfied to the extent such  information  is
provided  pursuant to applicable  requirements  of the Code from time to time in
force.

     (b) On each  Distribution  Date,  the Trustee  shall deliver or cause to be
delivered  by first  class  mail or  overnight  courier or by  electronic  means
(provided,  however,  that the Trustee  will provide  Certificateholders  with a
written  copy of such report upon  written  request) to each  Certificateholder,
each prospective  investor in a Certificate (upon request),  the Depositor,  the
Servicer,  the Special Servicer,  the Healthcare Adviser, each Underwriter,  and
each Rating Agency a report containing  information regarding the Mortgage Loans
as of the end of the related Collection Period (after giving effect to Principal
Prepayments  and other  collections  of principal  required to be distributed on
such Distribution Date), which report shall contain substantially the categories
of information  regarding the Mortgage  Loans set forth in the Prospectus  under
the caption  "Description of the Mortgage  Pool--Certain Terms and Conditions of
the Mortgage  Loans"  (calculated,  where  applicable,  on the basis of the most
recent  relevant  information  provided by the  Borrowers to the Servicer or the
Special  Servicer,  as the  case  may be,  and by the  Servicer  or the  Special
Servicer,  as the case may be,  to the  Trustee),  which  shall  also  include a
loan-by-loan listing (in descending balance order) showing loan number, property
type,  location,  unpaid  principal  balance,  Mortgage Rate, paid through date,
maturity date, net interest portion of the Monthly Payment, principal portion of
the Monthly Payment and any Prepayment Premium.

     (c) On each  Distribution  Date  beginning in May 1998,  the Trustee  shall
deliver or shall cause to be delivered by first class mail, overnight courier or
other  electronic  means  (provided,  however,  that the  Trustee  will  provide
Certificateholders  with a written copy of such report upon written  request) to
each  Certificateholder,  each  prospective  investor  in  a  Certificate  (upon
request),  Beneficial Owner (if known), the Depositor,  the Healthcare  Adviser,
each  Underwriter  and each Rating  Agency a copy of the  Comparative  Financial
Status Report,  the Delinquent Loan Status Report,  the Historical Loss Estimate
Report,  the Historical Loan  Modification  Report,  the REO Status Report and a
Watch List (indicating those Mortgage Loans that the Servicer has determined are
in jeopardy of  becoming  Specially  Serviced  Mortgage  Loans)  provided by the
Servicer to the Trustee  pursuant to Section 3.13(c) and 3.13(e) on the Servicer
Remittance  Date. The information that pertains to Specially  Serviced  Mortgage
Loans and REO  Properties  reflected in such reports  shall be based solely upon
the  reports  delivered  by the Special  Servicer to the  Servicer at least four
Business Days prior to the related  Servicer  Remittance  Date.  Absent manifest
error,  (i) none of the Servicer,  the Special  Servicer or the Trustee shall be
responsible for the accuracy or  completeness of any information  supplied to it
by a  Borrower  or third  party that is  included  in any  reports,  statements,
materials  or  information  prepared or provided  by the  Servicer,  the Special
Servicer  or  the  Trustee,  as  applicable,  (ii)  the  Trustee  shall  not  be
responsible for the accuracy or  completeness of any information  supplied to it
by the Servicer or Special Servicer that is included in any reports, statements,
materials  or  information  prepared  or  provided  by the  Servicer  or Special
Servicer, as applicable, and (iii) the Trustee shall be entitled to conclusively
rely upon the Servicer's  reports and the Special Servicer's reports without any
duty or  obligation to recompute,  verify or  re-evaluate  any of the amounts or
other information stated therein.

     Commencing  in May 1998,  the  information  contained in the reports in the
preceding  paragraph  of this  Section  4.02(c)  shall be made  available to the
Trustee  electronically  by the Servicer in the form of the  standard  CSSA loan
file,  CSSA  property  file and CSSA  reports  and the  Trustee  will in lieu of
mailing such reports as described in such preceding  paragraph make such reports
available  electronically  in such  form to  Certificateholders  using the media
mutually agreed upon by the Trustee,  the Healthcare  Adviser,  each Underwriter
and the Depositor;  provided, however, that the Trustee will continue to provide
Certificateholders  with a written  copy of such  reports  upon  request  in the
manner described in such preceding paragraph.

     The  Trustee  shall  deliver a copy of each  Operating  Statement  Analysis
report and  Operating  Statement  Analysis  Worksheet  that it receives from the
Servicer and Special  Servicer to the Depositor,  the Healthcare  Adviser,  each
Underwriter  and each Rating Agency  promptly  after its receipt  thereof.  Upon
request, the Trustee shall make such reports available to the Certificateholders
and the Special  Servicer.  Upon request,  the Trustee shall also make available
any  Operating  Statement  Analysis  Worksheet  for a Mortgaged  Property or REO
Property  in the  possession  of the  Trustee to any  potential  investor in the
Certificates.

     (d) The Trustee shall make available at its offices, during normal business
hours,  upon not less than two Business  Day's prior  notice,  for review by any
Certificateholder, any prospective investor in a Certificate, the Depositor, the
Servicer,  the  Special  Servicer,  the  Healthcare  Adviser  (with  respect  to
Healthcare Loans and Healthcare Properties), either Rating Agency, and any other
Person to whom the Depositor in its sole judgment, deems that such disclosure is
appropriate, originals or copies of documents relating to the Mortgage Loans and
any related REO Properties to the extent in its possession,  including,  without
limitation,  the following items (except to the extent  prohibited by applicable
law): (i) this Agreement and any amendments thereto;  (ii) all Distribution Date
Statements delivered to the Certificateholders since the Closing Date; (iii) all
annual  Officers'  Certificates and all  accountants'  reports  delivered by the
Servicer or Special  Servicer to the Trustee  since the Closing  Date  regarding
compliance  with  the  relevant  agreements;   (iv)  the  most  recent  property
inspection  report  prepared  by or on behalf  of the  Servicer  or the  Special
Servicer in respect of each Mortgaged  Property;  (v) the most recent annual (or
more frequent,  if available)  operating  statements,  rent rolls (to the extent
such rent rolls have been made available by the related  Borrower)  and/or lease
summaries and retail sales information, if any, collected by or on behalf of the
Servicer or the Special Servicer in respect to each Mortgaged Property; (vi) any
and all  modifications,  waivers and  amendments of the terms of a Mortgage Loan
entered into by the Servicer and/or the Special Servicer;  and (vii) any and all
Officers'  Certificates  and other  evidence  delivered  to or by the Trustee to
support the  Servicer's,  the Special  Servicer's,  the  Trustee's or the Fiscal
Agent's, as the case may be, determination that any Advance, if made, would be a
Nonrecoverable  Advance.  Copies of any and all of the  foregoing  items will be
available  from the Trustee  upon  request.  The Trustee  will be  permitted  to
require  payment by the  requesting  party (other than a Rating Agency) of a sum
sufficient to cover the reasonable costs and expenses of making such information
available and providing any copies thereof.  The Trustee's obligation under this
Section  4.02(d) to make  available  any  document  is subject to the  Trustee's
receipt of such document.

     The Trustee shall provide  access to the  information  in the  Distribution
Date  Statements  referred  to in Section  4.02(a)  telephonically  through  the
Trustee's  ASAP  System or by such other  mechanism  as the  Trustee may have in
place  from  time to  time.  Additionally,  certain  information  regarding  the
Mortgage Loans will be made  accessible at the website  maintained by Trustee at
www.lnbabs.com  or their  electronic  bulletin board service at  714-282-3990 or
such other  mechanism  as the Trustee may have in place from  time-to-time  and,
after  the  Certificates  have  been sold by the  Underwriters,  at the  website
maintained by the Servicer at www.bomcm.com.

     (e) On or within two Business Days  following each  Distribution  Date, the
Trustee  shall prepare and furnish to the  Financial  Market  Publisher and each
Underwriter, using the format and media mutually agreed upon by the Trustee, the
Financial Market  Publisher,  each Underwriter and the Depositor,  the following
information  regarding each Mortgage Loan and any other  information  reasonably
requested by each Underwriter and available to the Trustee:

          (i)   the Loan Number;

          (ii)  each related Mortgage Rate; and

          (iii) the principal balance as of such Distribution Date.

The  Trustee  shall only be  obligated  to deliver the  statements,  reports and
information contemplated by Section 4.02 to the extent it receives the necessary
underlying  information  from the Servicer or the Special Servicer and shall not
be liable for any failure to deliver any thereof on the prescribed due dates, to
the extent  caused by failure to receive  timely  such  underlying  information.
Nothing herein shall obligate the Trustee,  the Servicer or the Special Servicer
to violate any applicable law prohibiting disclosure of information with respect
to any  Borrower  and the failure of the  Trustee,  the  Servicer or the Special
Servicer  to  disseminate  information  for such  reason  shall  not be a breach
hereof.

     SECTION 4.03.  Compliance with Withholding Requirements.

     Notwithstanding  any other  provision of this  Agreement,  the Paying Agent
shall comply with all federal withholding  requirements with respect to payments
to  Certificateholders  of interest or original  issue  discount that the Paying
Agent  reasonably  believes  are  applicable  under the  Code.  The  consent  of
Certificateholders  shall not be required for any such  withholding.  The Paying
Agent agrees that it will not  withhold  with respect to payments of interest or
original issue  discount in the case of a Holder 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  Depositor,  or (ii) an effective  Form 4224 or an  acceptable
substitute  form or a successor form. In the event the Paying Agent or its agent
withholds  any amount  from  interest  or original  issue  discount  payments or
advances  thereof  to any  Certificateholder  pursuant  to  federal  withholding
requirements,  the Paying  Agent  shall  indicate  the amount  withheld  to such
Certificateholder.  Any  amount so  withheld  shall be  treated  as having  been
distributed to such Certificateholder for all purposes of this Agreement.

     SECTION 4.04.  REMIC Compliance.

     (a) The parties intend that each of the Upper-Tier REMIC and the Lower-Tier
REMIC shall constitute, and that the affairs of each of the Upper-Tier REMIC and
the  Lower-Tier  REMIC shall be conducted so as to qualify it as, a "real estate
mortgage  investment  conduit" as defined in, and in accordance  with, the REMIC
Provisions,  and the provisions  hereof shall be interpreted  consistently  with
this  intention.  In furtherance of such  intention,  the Trustee shall,  to the
extent permitted by applicable law, act as agent, and is hereby appointed to act
as agent, of each of the Upper-Tier  REMIC and the Lower-Tier REMIC and shall on
behalf of each of the Upper-Tier  REMIC and the Lower-Tier  REMIC:  (i) prepare,
sign and file,  or cause to be prepared and filed,  all required Tax Returns for
each of the Upper-Tier REMIC and the Lower-Tier REMIC,  using a calendar year as
the taxable year for each of the Upper-Tier  REMIC and the Lower-Tier REMIC when
and as required by the REMIC Provisions and other applicable  federal,  state or
local  income  tax  laws;  (ii)  make  an  election,  on  behalf  of each of the
Upper-Tier REMIC and the Lower-Tier REMIC, to be treated as a REMIC on Form 1066
for its first  taxable  year, in  accordance  with the REMIC  Provisions;  (iii)
prepare  and  forward,   or  cause  to  be  prepared  and   forwarded,   to  the
Certificateholders  and the Internal  Revenue  Service and applicable  state and
local  tax  authorities  all  information  reports  as and when  required  to be
provided to them in accordance with the REMIC Provisions of the Code 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 or the Lower-Tier REMIC as a REMIC or is otherwise  required by
the Code,  prepare,  sign and file or  distribute,  or cause to be prepared  and
signed and filed or distributed, such documents with or to such Persons when and
as required by the REMIC  Provisions  or the Code or  comparable  provisions  of
state and local law;  (v) within  thirty  days of the Closing  Date,  furnish or
cause to be  furnished  to the  Internal  Revenue  Service,  on Form  8811 or as
otherwise may be required by the Code, the name, title and address of the Person
that the Holders of the  Certificates  may contact for tax information  relating
thereto  (and  the  Trustee  shall  act as the  representative  of  each  of the
Upper-Tier REMIC and the Lower-Tier REMIC for this purpose),  together with such
additional  information  as may be required by such Form,  and shall update such
information at the time or times and in the manner required by the Code (and the
Depositor  agrees  within 10 Business  Days of the  Closing  Date to provide any
information  reasonably  requested by the Servicer,  the Special Servicer or the
Trustee and  necessary  to make such  filing);  and (vi)  maintain  such records
relating  to each of the  Upper-Tier  REMIC and the  Lower-Tier  REMIC as may be
necessary  to  prepare  the   foregoing   returns,   schedules,   statements  or
information,  such records, for federal income tax purposes, to be maintained on
a calendar year and on an accrual  basis.  The Holder of the largest  Percentage
Interest in the Class R or Class LR Certificates shall be the tax matters person
of the  Upper-Tier  REMIC or the  Lower-Tier  REMIC,  respectively,  pursuant to
Treasury Regulations Section 1.860F-4(d). If more than one Holder should hold an
equal  Percentage  Interest in the Class R or Class LR Certificates  larger than
that held by any other Holder, the first such Holder to have acquired such Class
R or Class LR Certificates  shall be such tax matters person.  The Trustee shall
act as  attorney-in-fact  and  agent for the tax  matters  person of each of the
Upper-Tier REMIC and Lower-Tier REMIC, and each Holder of a Percentage  Interest
in the Class R or Class LR Certificates, by acceptance hereof, is deemed to have
consented to the  Trustee's  appointment  in such capacity and agrees to execute
any  documents  required  to give  effect  thereto,  and any fees  and  expenses
incurred  by the  Trustee  in  connection  with any audit or  administrative  or
judicial  proceeding  shall be paid by the Trust  Fund.  The  Trustee  shall not
intentionally  take any action or  intentionally  omit to take any action if, in
taking or omitting to take such  action,  the Trustee  knows that such action or
omission (as the case may be) would cause the termination of the REMIC status of
the  Upper-Tier  REMIC or the  Lower-Tier  REMIC or the imposition of tax on the
Upper-Tier  REMIC or the Lower-Tier  REMIC (other than a tax on income expressly
permitted  or  contemplated  to be  received  by the  terms of this  Agreement).
Notwithstanding  any provision of this  paragraph to the  contrary,  the Trustee
shall not be required to take any action that the Trustee in good faith believes
to be inconsistent  with any other  provision of this  Agreement,  nor shall the
Trustee  be  deemed  in  violation  of this  paragraph  if it takes  any  action
expressly  required or authorized by any other provision of this Agreement,  and
the Trustee shall have no responsibility or liability with respect to any act or
omission of the Depositor,  the Servicer or the Special  Servicer which does not
enable the Trustee to comply  with any of clauses (i) through  (vi) of the fifth
preceding sentence or which results in any action contemplated by clauses (i) or
(ii) of the next  succeeding  sentence.  In this  regard the  Trustee  shall (i)
exercise  reasonable  care  not to  allow  the  occurrence  of  any  "prohibited
transactions"  within the  meaning  of Code  Section  860F(a),  unless the party
seeking  such action  shall have  delivered to the Trustee an Opinion of Counsel
(at such party's expense) that such occurrence would not (A) result in a taxable
gain,  (B) otherwise  subject the  Upper-Tier  REMIC or Lower-Tier  REMIC to tax
(other than a tax at the highest marginal  corporate tax rate on net income from
foreclosure  property),  or (C) cause either the Upper-Tier  REMIC or Lower-Tier
REMIC to fail to qualify as a REMIC;  and (ii) exercise  reasonable  care not to
allow the Trust Fund to receive income from the  performance of services or from
assets not permitted under the REMIC Provisions to be held by a REMIC (provided,
however,  that the receipt of any income expressly  permitted or contemplated by
the terms of this Agreement shall not be deemed to violate this clause). None of
the Servicer,  the Special  Servicer and the Depositor  shall be  responsible or
liable  (except in  connection  with any act or omission  referred to in the two
preceding sentences or the following sentence) for any failure by the Trustee to
comply with the provisions of this Section 4.04. The Depositor, the Servicer and
the Special  Servicer  shall  cooperate  in a timely  manner with the Trustee in
supplying any information within the Depositor's,  the Servicer's or the Special
Servicer's control (other than any confidential  information) that is reasonably
necessary to enable the Trustee to perform its duties under this Section 4.04.

     (b) The following  assumptions  are to be used for purposes of  determining
the anticipated  payments of principal and interest for calculating the original
yield to  maturity  and  original  issue  discount  with  respect to the Regular
Certificates:  (i)  each  Mortgage  Loan  will pay  principal  and  interest  in
accordance  with its terms and  scheduled  payments  will be timely  received on
their Due Dates, provided that the Mortgage Loans will prepay in accordance with
the  Prepayment  Assumption;  (ii) none of the  Servicer,  the Depositor and the
Class LR Certificateholders will exercise the right described in Section 9.01 of
this  Agreement  to cause  early  termination  of the Trust  Fund;  and (iii) no
Mortgage  Loan  is  repurchased  by the  related  Mortgage  Loan  Seller  or the
Depositor pursuant to Article II hereof.

     SECTION 4.05.  Imposition of Tax on the Trust Fund.

     In the event that any tax,  including  interest,  penalties or assessments,
additional  amounts or additions to tax, is imposed on the  Upper-Tier  REMIC or
Lower-Tier   REMIC,   such  tax  shall  be  charged  against  amounts  otherwise
distributable  to the  Holders  of the  Certificates;  provided,  that any taxes
imposed on any net income from  foreclosure  property  pursuant to Code  Section
860G(d)  or any  similar  tax  imposed  by a state or local  jurisdiction  shall
instead be treated as an expense of the related REO Property in determining  Net
REO Proceeds  with  respect to the REO Property  (and until such taxes are paid,
the Special  Servicer from time to time shall  withdraw from the REO Account and
transfer  to the  Trustee  amounts  reasonably  determined  by the Trustee to be
necessary  to pay such taxes,  which the Trustee  shall  maintain in a separate,
non-interest-bearing  account,  and the Trustee shall deposit in the  Collection
Account the excess  determined by the Trustee from time to time of the amount in
such  account  over the amount  necessary  to pay such  taxes) and shall be paid
therefrom;  provided  that any such tax imposed on net income  from  foreclosure
property  that  exceeds the amount in any such  reserve  shall be retained  from
Available Funds as provided in Section 3.06(viii) and the next sentence.  Except
as provided in the preceding  sentence,  the Trustee is hereby authorized to and
shall retain or cause to be retained from Available  Funds  sufficient  funds to
pay or provide for the payment of, and to actually  pay,  such tax as is legally
owed by the Upper-Tier REMIC or Lower-Tier REMIC (but such  authorization  shall
not prevent the Trustee from  contesting,  at the expense of the Trust Fund, any
such tax in appropriate  proceedings,  and  withholding  payment of such tax, if
permitted  by law,  pending  the  outcome of such  proceedings).  The Trustee is
hereby  authorized  to and shall  segregate  or cause to be  segregated,  into a
separate  non-interest  bearing account, (i) the net income from any "prohibited
transaction"  under Code Section 860F(a) or (ii) the amount of any  contribution
to the  Upper-Tier  REMIC or  Lower-Tier  REMIC  after the  Startup  Day that is
subject to tax under Code Section 860G(d) and use such income or amount,  to the
extent  necessary,  to pay such tax (and return the balance thereof,  if any, to
the Collection Account or the Upper-Tier  Distribution  Account, as the case may
be). To the extent that any such tax is paid to the  Internal  Revenue  Service,
the  Trustee  shall  retain  an  equal  amount  from  future  amounts  otherwise
distributable  to the Holders of the Class R or the Class LR Certificates as the
case may be,  and shall  distribute  such  retained  amounts  to the  Holders of
Regular Certificates or Lower-Tier Regular Interests, as applicable,  until they
are fully  reimbursed and then to the Holders of the Class R Certificates or the
Class LR Certificates, as applicable. Neither the Servicer, the Special Servicer
nor the Trustee shall be  responsible  for any taxes  imposed on the  Upper-Tier
REMIC or  Lower-Tier  REMIC except to the extent such tax is  attributable  to a
breach of a representation or warranty of the Servicer,  the Special Servicer or
the Trustee or an act or omission of the Servicer,  the Special  Servicer or the
Trustee in  contravention  of this Agreement in both cases,  provided,  further,
that such breach,  act or omission could result in liability under Section 6.03,
in the case of the Servicer or Section 4.04 or 8.01, in the case of the Trustee.
Notwithstanding  anything in this Agreement to the contrary,  in each such case,
the Servicer or the Special  Servicer  shall not be  responsible  for  Trustee's
breaches,  acts or omissions,  and the Trustee shall not be responsible  for the
breaches, acts or omissions of the Servicer or the Special Servicer.

     SECTION 4.06.  Remittances; P&I Advances.

     (a)  "Applicable  Monthly  Payment"  shall mean, for any Mortgage Loan with
respect to any month,  (A) if such Mortgage Loan is delinquent as to its Balloon
Payment  (including  any such  Mortgage  Loan as to which the related  Mortgaged
Property has become an REO Property), the related Assumed Scheduled Payment, and
(B) if such Mortgage Loan is not  described in clause (A) above  (including  any
such Mortgage Loan as to which the related Mortgaged  Property has become an REO
Property),  the Monthly Payment (after giving effect to any  modification  other
than as  described  in (A)  above);  provided,  however,  that for  purposes  of
calculating  the amount of any P&I Advance  required to be made by the Servicer,
the Trustee or the Fiscal Agent,  notwithstanding  the amount of such Applicable
Monthly Payment, interest shall be calculated at the Mortgage Pass-Through Rate.
The Applicable  Monthly Payment shall be reduced,  for purposes of P&I Advances,
by any modifications pursuant to Section 3.30 or otherwise and by any reductions
by a bankruptcy court pursuant to a plan of reorganization or pursuant to any of
its equitable powers.

     (b) On the Servicer Remittance Date immediately preceding each Distribution
Date, the Servicer shall:

          (i)   remit to the Trustee for deposit in the Distribution  Account an
                amount  equal  to  Prepayment  Premiums,  for  deposit  into the
                Default  Interest  Distribution  Account an amount  equal to Net
                Default  Interest  and for  deposit  into  the  Excess  Interest
                Distribution Account an amount equal to Excess Interest, in each
                case  received  by  the  Servicer  or  Special  Servicer  in the
                Collection Period preceding such Distribution Date;

          (ii)  remit to the Trustee for deposit in the Distribution  Account an
                amount equal to the aggregate of the Available Funds (other than
                P&I Advances) for such Distribution Date; and

          (iii) make a P&I Advance by depositing into the Distribution  Account,
                in an amount equal to the sum of the Applicable Monthly Payments
                for each  Mortgage  Loan to the  extent  such  amounts  were not
                received  on such  Mortgage  Loan as of the close of business on
                the immediately preceding  Determination Date (and therefore are
                not included in the remittance described in the preceding clause
                (ii)).

     (c) [Intentionally Left Blank].

     (d) [Intentionally Left Blank].

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

     (f) Any amount  advanced by the Servicer  pursuant to Section  4.06(b)(iii)
shall  constitute  a P&I Advance  for all  purposes  of this  Agreement  and the
Servicer shall be entitled to reimbursement  (with interest at the Advance Rate)
thereof to the full extent as otherwise set forth in this  Agreement;  provided,
however,  that with respect to Advances made in connection  with the  ContiTrade
Loans known as Duke Tower  Residential  Suites  (Loan Number  A960018),  Alameda
Market  Square  (Loan  Number  MP-1041),  Wadsworth  Market  Square (Loan Number
MP-1042),  Havana Market Square (Loan Number  MP-1043),  Leetsdale Market Square
(Loan Number MP-1044),  Pecos Market Place (Loan Number  MP-1045),  Capitol Hiss
Center (Loan  Number  MP-1046),  Southgate  Plaza  Shopping  Center (Loan Number
MP-1047),  Jewell Market  Square (Loan Number MP 1048),  Table Mesa Center (Loan
Number MP-1049), and Gerbes Shopping Center (Loan Number MP-1050), such Advances
shall not accrue  interest at the Advance  Rate until  after the  expiration  of
their applicable notice periods and grace periods from the related Due Date.

     (g) If as of 11:00 a.m., New York City time, on any  Distribution  Date the
Servicer  shall not have made the P&I Advance  required to have been made on the
related Servicer Remittance Date pursuant to Section  4.06(b)(iii),  the Trustee
shall  immediately  notify the Fiscal Agent by telephone  promptly  confirmed in
writing,  and the Trustee shall no later than 12:00 noon, New York City time, on
such Business Day deposit into the Distribution Account in immediately available
funds an amount equal to the P&I Advances  otherwise  required to have been made
by the  Servicer.  If the Trustee  fails to make any P&I Advance  required to be
made under this Section  4.06,  the Fiscal Agent shall make such P&I Advance not
later than 2:00 p.m., New York City time, on such Business Day and, thereby, the
Trustee shall not be in default under this Agreement.

     (h)  None of the  Servicer,  the  Trustee  or the  Fiscal  Agent  shall  be
obligated to make a P&I Advance as to any Monthly  Payment or Assumed  Scheduled
Payment on any date on which a P&I Advance is  otherwise  required to be made by
this Section 4.06 if the Servicer,  the Trustee or Fiscal Agent,  as applicable,
determines  that such advance  will be a  Nonrecoverable  Advance.  The Servicer
shall be  required to provide  notice to the Trustee and the Fiscal  Agent on or
prior  to  the  Servicer   Remittance   Date  of  any  such   non-recoverability
determination  made on or prior to such date.  The Trustee and the Fiscal  Agent
shall be entitled to rely,  conclusively,  on any  determination by the Servicer
that a P&I Advance, if made, would be a Nonrecoverable Advance (and with respect
to a P&I Advance, the Trustee or the Fiscal Agent, as applicable,  shall rely on
the Servicer's  determination that the Advance would be a Nonrecoverable Advance
if the Trustee or Fiscal Agent, as applicable,  determines that it does not have
sufficient  time to make such  determination);  provided,  however,  that if the
Servicer has failed to make a P&I Advance for reasons other than a determination
by the Servicer that such Advance would be a Nonrecoverable Advance, the Trustee
or Fiscal Agent, as applicable,  shall make such advance within the time periods
required  by Section  4.06(g)  unless the Trustee or the Fiscal  Agent,  in good
faith,  makes a  determination  prior to the times  specified in Section 4.06(g)
that such advance would be a Nonrecoverable  Advance. The Trustee and the Fiscal
Agent,  in  determining  whether  or not an  Advance  previously  made is,  or a
proposed Advance,  if made, would be, a Nonrecoverable  Advance shall be subject
to the standards applicable to the Servicer hereunder.

     (i) The Servicer, the Trustee or the Fiscal Agent, as applicable,  shall be
entitled to the  reimbursement  of P&I Advances it makes to the extent permitted
pursuant to Section 3.06(ii) of this Agreement together with any related Advance
Interest Amount in respect of such P&I Advances to the extent permitted pursuant
to Section  3.06(iii) and the Servicer and Special  Servicer hereby covenant and
agree to promptly  seek and effect the  reimbursement  of such Advances from the
related  Borrowers  to the extent  permitted by  applicable  law and the related
Mortgage Loan.

     SECTION 4.07.  Grantor Trust Reporting.

     The parties  intend that the portions of the Trust Fund  consisting  of (i)
the Default Interest and the Default Interest  Distribution Account and (ii) the
Excess Interest and the Excess Interest  Distribution  Account shall constitute,
and that the affairs of the Trust Fund  (exclusive of the Trust REMICs) shall be
conducted so as to qualify such portion as a "grantor trust" under the Code, and
the provisions hereof shall be interpreted  consistently with this intention. In
furtherance  of such  intention,  the  Trustee  shall  furnish  or  cause  to be
furnished to Class Q-1 and Class Q-2  Certificateholders and shall file or cause
to be filed with the Internal  Revenue  Service  together with Form 1041 or such
other form as may be  applicable,  the amount of Default  Interest  received  or
accrued and the amount of any  interest  on  unreimbursed  Advances  paid to the
Servicer, the Trustee and the Fiscal Agent, as applicable, from Default Interest
pursuant to Section 3.06(iii) in the case of the Class Q-1 Certificates, and the
amount of  Excess  Interest  received  or  accrued  in the case of the Class Q-2
Certificates, at the time or times and in the manner required by the Code.


<PAGE>
                                    ARTICLE V

                                THE CERTIFICATES

     SECTION 5.01.  The Certificates.

     (a) The Certificates  consist of the Class A-1 Certificates,  the Class A-2
Certificates,  the Class X Certificates,  the Class B Certificates,  the Class C
Certificates,  the Class D Certificates,  the Class F Certificates,  the Class G
Certificates,  the Class H Certificates,  the Class J Certificates,  the Class K
Certificates,  the Class L Certificates, the Class M Certificates, the Class Q-1
Certificates, the Class Q-2 Certificates, the Class R Certificates and the Class
LR Certificates.

     The Class  A-1,  Class  A-2,  Class X,  Class B, Class C, Class D, Class E,
Class F,  Class G,  Class H,  Class J,  Class K, Class L, Class M, Class Q-1 and
Class Q-2, Class R and Class LR Certificates  will be substantially in the forms
annexed  hereto  as  Exhibits  A-1  through  A-18,  as set forth in the Table of
Exhibits  hereto.  The Certificates of each Class will be issuable in registered
form  only,  in  minimum  denominations  of  authorized  Certificate  Balance or
Notional  Balance,  as  applicable,  as described in the succeeding  table,  and
multiples of $1 in excess  thereof (or such lesser amount if the  Certificate or
Notional Balance,  as applicable,  is not a multiple of $1). With respect to any
Certificate or any  beneficial  interest in a  Certificate,  the  "Denomination"
thereof  shall be (i) the amount (A) set forth on the face thereof or (B) in the
case of any Global Certificate,  set forth on a schedule attached thereto or, in
the case of any  beneficial  interest  in a Global  Certificate,  the amount set
forth  on  the  books  and  records  of  the  related  Participant  or  Indirect
Participant,  as  applicable,  (ii)  expressed  in terms of Initial  Certificate
Balance  or  Notional  Balance,  as  applicable,  and (iii) be in an  authorized
denomination, as set forth below.

                       Minimum                   Aggregate Denomination of all
Class                Denomination                    Certificates of Class
- -----                ------------                -----------------------------

A-1                  $   50,000.00                      $  382,886,000
A-2                  $   50,000.00                      $  852,361,000
X(1)                 $1,000,000.00                      $1,816,539,338
B                    $   50,000.00                      $  108,992,000
C                    $   50,000.00                      $  108,992,000
D                    $   50,000.00                      $   99,909,000
E                    $   50,000.00                      $   27,248,000
F                    $   50,000.00                      $   45,413,000
G                    $   50,000.00                      $   45,413,000
H                    $   50,000.00                      $   18,165,000
J                    $   50,000.00                      $   22,706,000
K                    $   50,000.00                      $   22,706,000
L                    $   50,000.00                      $   40,782,000
M                    $   50,000.00                      $   40,878,155

     Each Certificate will share ratably in all rights of the related Class. The
Class Q-1, Class Q-2, Class R and LR  Certificates  will each be issuable in one
or more registered, definitive physical certificates in minimum denominations of
5% Percentage  Interests and integral  multiples of a 1% Percentage  Interest in
excess thereof and together  aggregating the entire 100% Percentage  Interest in
each such Class.

     The  Global  Certificates  shall  be  issued  as one or  more  certificates
registered in the name of a nominee designated by the Depository, and Beneficial
Owners shall hold  interests in the Global  Certificates  through the book-entry
facilities  of  the  Depository  in  the  minimum  Denominations  and  aggregate
Denominations and Classes as set forth above.

     The Global  Certificates  shall in all  respects  be  entitled  to the same
benefits  under this  Agreement as  Individual  Certificates  authenticated  and
delivered hereunder.

     (b) Except  insofar as pertains to any  Individual  Certificate,  the Trust
Fund,  the Paying  Agent and the Trustee  may for all  purposes  (including  the
making of payments  due on the Global  Certificates  and the giving of notice to
Holders  thereof) deal with the Depository as the authorized  representative  of
the Beneficial  Owners with respect to the Global  Certificates for the purposes
of exercising the rights of  Certificateholders  hereunder;  provided,  however,
that,  for  purposes  of  providing  information  pursuant  to  Section  3.22 or
transmitting  communications pursuant to Section 5.05(a), to the extent that the
Depositor has provided the Trustee with the names of Beneficial  Owners (even if
such  Certificateholders  hold their  Certificates  through the  Depository) the
Trustee shall provide such information to such Beneficial  Owners directly.  The
rights of Beneficial Owners with respect to Global Certificates shall be limited
to those established by law and agreements between such  Certificateholders  and
the  Depository  and  Depository  Participants.  Except as set forth in  Section
5.01(e) below, Beneficial Owners of Global Certificates shall not be entitled to
physical  certificates  for the  Global  Certificates  as to which  they are the
Beneficial Owners. Requests and directions from, and votes of, the Depository as
Holder of the Global  Certificates shall not be deemed  inconsistent if they are
made with respect to different Beneficial Owners. Subject to the restrictions on
transfer set forth in this Section 5.02 and Applicable Procedures, the holder of
a  beneficial  interest in a Private  Global  Certificate  may request  that the
Trustee cause the  Depository  (or any Agent  Member) to notify the  Certificate
Registrar and the Certificate  Custodian in writing of a request for transfer or
exchange  of  such  beneficial   interest  for  an  Individual   Certificate  or
Certificates.  Upon  receipt  of  such a  request  and  payment  by the  related
Beneficial  Owner of any  attendant  expenses,  the  Depositor  shall  cause the
issuance and delivery of such Individual Certificates. The Certificate Registrar
may  establish a reasonable  record date in  connection  with  solicitations  of
consents from or voting by Certificateholders  and give notice to the Depository
of such record date.  Without the written consent of the Certificate  Registrar,
no Global Certificate may be transferred by the Depository except to a successor
Depository  that agrees to hold the Global  Certificates  for the account of the
Beneficial Owners.

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

     (d) The  Global  Certificates  (i) shall be  delivered  by the  Certificate
Registrar to the Depository or,  pursuant to the  Depository's  instructions  on
behalf of the Depository to, and deposited with, the Certificate Custodian,  and
in either case shall be registered in the name of Cede & Co. and (ii) shall bear
a legend substantially to the following effect:

          "Unless this certificate is presented by an authorized  representative
          of The Depository Trust Company,  a New York corporation  ("DTC"),  to
          the Certificate  Registrar for  registration of transfer,  exchange or
          payment,  and any certificate issued is registered in the name of Cede
          &  Co.  or  in  such  other  name  as is  requested  by an  authorized
          representative  of DTC (and any  payment  is made to Cede & Co.  or to
          such other entity as is requested by an authorized  representative  of
          DTC), ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE
          BY OR TO ANY  PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
          hereof, Cede & Co., has an interest herein."

     The Global  Certificates may be deposited with such other Depository as the
Certificate  Registrar  may from time to time  designate,  and  shall  bear such
legend as may be appropriate.

     (e) If  (i)  the  Depository  advises  the  Trustee  in  writing  that  the
Depository  is no longer  willing,  qualified or able  properly to discharge its
responsibilities as Depository,  and the Trustee is unable to locate a qualified
successor,  (ii) the  Depositor,  at its sole option,  elects to  terminate  the
book-entry  system through the Depository  with respect to all or any portion of
any Class of  Certificates or (iii) after the occurrence of an Event of Default,
Beneficial  Owners  owning not less than a majority  in  Certificate  Balance or
Notional Balance,  as applicable,  of the Global  Certificate for any Class then
outstanding   advise  the  Trustee  and  the   Depository   through   Depository
Participants in writing that the continuation of a book-entry system through the
Depository is no longer in the best interest of the  Beneficial  Owner or Owners
of such Global  Certificate,  the Trustee  shall notify the affected  Beneficial
Owner or Owners  through the  Depository of the occurrence of such event and the
availability of Individual  Certificates to such  Beneficial  Owners  requesting
them.  Upon surrender to the Trustee of Global  Certificates  by the Depository,
accompanied by registration instructions from the Depository for registration of
transfer,  the Trustee  shall  issue the  Individual  Certificates.  Neither the
Trustee, the Fiscal Agent, the Certificate Registrar,  the Servicer, the Special
Servicer  nor the  Depositor  shall  be  liable  for any  actions  taken  by the
Depository or its nominee, including,  without limitation, any delay in delivery
of such instructions. Upon the issuance of Individual Certificates, the Trustee,
the Fiscal Agent, the Certificate Registrar, the Servicer, the Special Servicer,
and the Depositor  shall  recognize the Holders of  Individual  Certificates  as
Certificateholders hereunder.

     (f) If the  Trustee,  its agents or the  Servicer or Special  Servicer  has
instituted or has been directed to institute any judicial  proceeding in a court
to enforce the rights of the Certificateholders under the Certificates,  and the
Trustee,  the Servicer or the Special  Servicer has been advised by counsel that
in  connection  with such  proceeding  it is  necessary or  appropriate  for the
Trustee,  the  Servicer or the  Special  Servicer  to obtain  possession  of the
Certificates,  the Trustee, the Servicer or the Special Servicer may in its sole
discretion   determine   that  the   Certificates   represented  by  the  Global
Certificates shall no longer be represented by such Global Certificates. In such
event, the Trustee or the Authenticating Agent will execute and authenticate and
the   Certificate   Registrar   will  deliver,   in  exchange  for  such  Global
Certificates,  Individual  Certificates  (and if the Trustee or the  Certificate
Custodian has in its possession Individual Certificates previously executed, the
Authenticating  Agent  will  authenticate  and the  Certificate  Registrar  will
deliver such Certificates) in a Denomination equal to the aggregate Denomination
of such Global Certificates.

     (g) If the Trust  Fund  ceases to be  subject to Section 13 or 15(d) of the
Exchange  Act,  the Trustee  shall make  available  to each Holder of a Class F,
Class G, Class H,  Class J,  Class K,  Class L,  Class M, Class Q-1,  Class Q-2,
Class R or Class LR Certificate,  upon request of such a Holder, information, to
the extent such  information is in its possession,  substantially  equivalent in
scope to the  information  currently  filed by the Servicer with the  Commission
pursuant to the Exchange Act, plus such  additional  information  required to be
provided for  securities  qualifying  for resales under Rule 144A under the Act,
all of which  information  referred to in this paragraph  shall be provided on a
timely basis to the Trustee by the Servicer.

     For so long as the Class  Q-1,  Class Q-2 Class R or Class LR  Certificates
remain  outstanding,  neither the Depositor nor the Trustee nor the  Certificate
Registrar  shall take any action  which would cause the Trust Fund to fail to be
subject to Section 15(d) of the Exchange Act.

     (h) Each  Certificate may be printed or in typewritten or similar form, and
each Certificate  shall,  upon original issue, be executed and  authenticated by
the Trustee or the  Authenticating  Agent and  delivered to the  Depositor.  All
Certificates shall be executed by manual or facsimile signature on behalf of the
Trustee  or  Authenticating   Agent  by  an  authorized  officer  or  signatory.
Certificates  bearing the  signature  of an  individual  who was at any time the
proper  officer or signatory of the Trustee or  Authenticating  Agent shall bind
the Trustee or Authenticating  Agent,  notwithstanding  that such individual has
ceased  to  hold  such  office  or  position  prior  to  the  delivery  of  such
Certificates  or did not  hold  such  office  or  position  at the  date of such
Certificates.  No  Certificate  shall be  entitled  to any  benefit  under  this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate  of  authentication  in the form set forth in Exhibits A-1 through
A-18  executed  by the  Authenticating  Agent  by  manual  signature,  and  such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly  authenticated  and
delivered  hereunder.  All  Certificates  shall  be  dated  the  date  of  their
authentication.

     SECTION 5.02.  Registration, Transfer and Exchange of Certificates.

     (a) The  Trustee  shall  keep or  cause to be kept at the  Corporate  Trust
Office books (the  "Certificate  Register") for the  registration,  transfer and
exchange of Certificates (the Trustee, in such capacity,  being the "Certificate
Registrar"). The names and addresses of all Certificateholders and the names and
addresses of the  transferees  of any  Certificates  shall be  registered in the
Certificate  Register;  provided,  however,  in no event  shall the  Certificate
Registrar be required to maintain in the  Certificate  Register the names of the
individual  Participants  holding beneficial interests in the Trust Fund through
the Depository.  The Person in whose name any Certificate is so registered shall
be deemed and treated as the sole owner and Holder  thereof for all  purposes of
this Agreement and the Depositor,  Certificate Registrar, the Servicer,  Special
Servicer,  the Trustee,  the Fiscal Agent, any Paying Agent and any agent of any
of them shall not be affected by any notice or  knowledge  to the  contrary.  An
Individual  Certificate is transferable or exchangeable  only upon the surrender
of such  Certificate to the Certificate  Registrar at the Corporate Trust Office
together  with an  assignment  and transfer  (executed by the Holder or his duly
authorized  attorney),  subject to the  requirements  of  Sections  5.01(h)  and
5.02(c),  (d),  (e),  (f),  (g)  and  (h).  Upon  request  of the  Trustee,  the
Certificate  Registrar  shall provide the Trustee with the names,  addresses and
Percentage Interests of the Holders.

     (b)  Upon  surrender  for   registration  of  transfer  of  any  Individual
Certificate,  subject to the  requirements of Sections  5.02(c),  (d), (e), (f),
(g), (h) and (i), the Trustee shall execute and the  Authenticating  Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination as
the  Individual  Certificate  being  surrendered.  Such  Certificates  shall  be
delivered by the Certificate  Registrar in accordance with Section 5.02(e). Each
Certificate  surrendered  for  registration  of transfer  shall be canceled  and
subsequently destroyed by the Certificate Registrar. Each new Certificate issued
pursuant to this Section 5.02 shall be  registered  in the name of any Person as
the  transferring  Holder may  request,  subject to the  provisions  of Sections
5.01(i) and 5.02(c), (d), (e), (f), (g), (h) and (i).

     (c) In addition to the  provisions  of Sections  5.01(h) and 5.02(d),  (e),
(f), (g) and (h) and the rules of the  Depository;  the  exchange,  transfer and
registration of transfer of Individual  Certificates or beneficial  interests in
the Private Global Certificates shall be subject to the following restrictions:

          (i) Transfers between Holders of Individual Certificates. With respect
     to the transfer and  registration of transfer of an Individual  Certificate
     representing  an interest in the Class Q-1,  Class Q-2, Class R or Class LR
     Certificates  to a  transferee  that  takes  delivery  in  the  form  of an
     Individual Certificate:

               (A) The  Certificate  Registrar shall register the transfer of an
          Individual  Certificate  if the requested  transfer is being made by a
          transferee  who  has  provided  the  Certificate   Registrar  with  an
          Investment  Representation Letter substantially in the form of Exhibit
          D-1 hereto (an "Investment Representation Letter"), to the effect that
          the  transfer  is being  made to a  Qualified  Institutional  Buyer in
          accordance with Rule 144A;

               (B) The  Certificate  Registrar shall register the transfer of an
          Individual  Certificate  pursuant to Regulation S after the expiration
          of the  Restricted  Period  if (1) the  transferor  has  provided  the
          Certificate   Registrar  with  a  Regulation  S  Transfer  Certificate
          substantially  in the  form of  Exhibit  I  hereto  (a  "Regulation  S
          Transfer  Certificate"),  and  (2)  the  transferee  furnishes  to the
          Certificate Registrar an Investment Representation Letter; or

               (C) The  Certificate  Registrar shall register the transfer of an
          Individual  Certificate  if  prior  to the  transfer  such  transferee
          furnishes   to   the   Certificate   Registrar   (1)   an   Investment
          Representation Letter to the effect that the transfer is being made to
          an  Institutional  Accredited  Investor or to an Affiliated  Person in
          accordance  with an  applicable  exemption  under the Act,  and (2) an
          opinion of counsel  acceptable to the Certificate  Registrar that such
          transfer is in compliance with the Act;

     and, in each case, the Certificate Registrar shall register the transfer of
     an  Individual  Certificate  only if prior to the transfer  the  transferee
     furnishes  to  the  Certificate  Registrar  a  written  undertaking  by the
     transferor  to  reimburse  the  Trust  for  any  costs  incurred  by  it in
     connection  with  the  proposed  transfer.  In  addition,  the  Certificate
     Registrar  may, as a condition of the  registration  of any such  transfer,
     require the transferor to furnish such other  certificates,  legal opinions
     or other  information  (at the  transferor's  expense)  as the  Certificate
     Registrar may reasonably  require to confirm that the proposed  transfer is
     being made pursuant to an exemption  from, or in a transaction  not subject
     to, the registration requirements of the Act and other applicable laws.

          (ii) Transfers within the Private Global Certificates. Notwithstanding
     any  provision  to  the  contrary  herein,  so  long  as a  Private  Global
     Certificate  remains  outstanding  and  is  held  by or on  behalf  of  the
     Depository,  transfers within the Private Global Certificates shall only be
     made in accordance with this Section 5.02(c)(ii).

               (A)  Rule  144A  Global   Certificate   to  Regulation  S  Global
          Certificate  During the Restricted  Period.  If, during the Restricted
          Period,  a  Beneficial  Owner of an  interest  in a Rule  144A  Global
          Certificate wishes at any time to transfer its beneficial  interest in
          such Rule  144A  Global  Certificate  to a Person  who  wishes to take
          delivery  thereof in the form of a beneficial  interest in the related
          Regulation  S  Global  Certificate,  such  Beneficial  Owner  may,  in
          addition to complying with all applicable  rules and procedures of the
          Depository  and CEDEL or  Euroclear  applicable  to transfers by their
          respective  participants  (the "Applicable  Procedures"),  transfer or
          cause the  transfer  of such  beneficial  interest  for an  equivalent
          beneficial  interest in such Regulation S Global Certificate only upon
          compliance  with the provisions of this Section  5.02(c)(ii)(A).  Upon
          receipt by the Certificate  Registrar at the Corporate Trust Office of
          (1)  written  instructions  given in  accordance  with the  Applicable
          Procedures from an Agent Member directing the Certificate Registrar to
          credit or cause to be credited  to another  specified  Agent  Member's
          account a beneficial  interest in the Regulation S Global  Certificate
          in an amount equal to the  Denomination of the beneficial  interest in
          the Rule 144A  Global  Certificate  to be  transferred,  (2) a written
          order given in accordance  with the Applicable  Procedures  containing
          information  regarding  the  account  of  the  Agent  Member  and  the
          Euroclear or CEDEL  account,  as the case may be, to be credited with,
          and the account of the Agent Member to be debited for, such beneficial
          interest,  and (3) a certificate in the form of Exhibit J hereto given
          by the Beneficial  Owner of such interest,  the Certificate  Registrar
          shall  instruct  the  Depository  or  the  Certificate  Custodian,  as
          applicable,  to  reduce  the  Denomination  of the  Rule  144A  Global
          Certificate by the Denomination of the beneficial interest in the Rule
          144A Global  Certificate to be so transferred and,  concurrently  with
          such  reduction,  to increase  the  Denomination  of the  Regulation S
          Global  Certificate by the Denomination of the beneficial  interest in
          the Rule 144A Global  Certificate to be so transferred,  and to credit
          or cause to be credited to the account of the Person specified in such
          instructions  (who shall be an Agent Member acting for or on behalf of
          Euroclear or CEDEL, or both, as the case may be) a beneficial interest
          in the Regulation S Global  Certificate having a Denomination equal to
          the  amount  by  which  the  Denomination  of  the  Rule  144A  Global
          Certificate was reduced upon such transfer.

               (B)  Rule  144A  Global   Certificate   to  Regulation  S  Global
          Certificate  After the  Restricted  Period.  If, after the  Restricted
          Period,  a  Beneficial  Owner of an  interest  in a Rule  144A  Global
          Certificate wishes at any time to transfer its beneficial  interest in
          such Rule  144A  Global  Certificate  to a Person  who  wishes to take
          delivery  thereof in the form of a beneficial  interest in the related
          Regulation  S Global  Certificate,  such  holder  may,  in addition to
          complying  with all  Applicable  Procedures,  transfer  or  cause  the
          transfer of such  beneficial  interest  for an  equivalent  beneficial
          interest in such Regulation S Global  Certificate only upon compliance
          with the  provisions of this Section  5.02(c)(ii)(B).  Upon receipt by
          the Certificate Registrar at the Corporate Trust Office of (1) written
          instructions  given in accordance with the Applicable  Procedures from
          an Agent Member directing the Certificate Registrar to credit or cause
          to  be  credited  to  another   specified  Agent  Member's  account  a
          beneficial  interest  in the  Regulation  S Global  Certificate  in an
          amount equal to the  Denomination  of the  beneficial  interest in the
          Rule 144A Global  Certificate to be  transferred,  (2) a written order
          given  in  accordance  with  the  Applicable   Procedures   containing
          information regarding the account of the Agent Member and, in the case
          of a transfer  pursuant to and in  accordance  with  Regulation S, the
          Euroclear or CEDEL  account,  as the case may be, to be credited with,
          and the account of the Agent Member to be debited for, such beneficial
          interest,  and (3) a certificate in the form of Exhibit K hereto given
          by the Beneficial  Owner of such interest,  the Certificate  Registrar
          shall  instruct  the  Depository  or  the  Certificate  Custodian,  as
          applicable,  to  reduce  the  Denomination  of the  Rule  144A  Global
          Certificate by the aggregate  Denomination of the beneficial  interest
          in  the  Rule  144A  Global  Certificate  to  be so  transferred  and,
          concurrently with such reduction,  to increase the Denomination of the
          Regulation S Global  Certificate by the aggregate  Denomination of the
          beneficial  interest  in the Rule  144A  Global  Certificate  to be so
          transferred,  and to credit or cause to be  credited to the account of
          the Person specified in such instructions a beneficial interest in the
          Regulation S Global  Certificate  having a  Denomination  equal to the
          amount by which the  Denomination of the Rule 144A Global  Certificate
          was reduced upon such transfer.

               (C)   Regulation  S  Global   Certificate  to  Rule  144A  Global
          Certificate.  If the Beneficial Owner of an interest in a Regulation S
          Global  Certificate  wishes  at any time to  transfer  its  beneficial
          interest  in such  Regulation  S Global  Certificate  to a Person  who
          wishes to take delivery  thereof in the form of a beneficial  interest
          in the related Rule 144A Global  Certificate,  such  Beneficial  Owner
          may, in addition to complying with all Applicable Procedures, transfer
          or cause the transfer of such  beneficial  interest for an  equivalent
          beneficial  interest  in such Rule 144A Global  Certificate  only upon
          compliance  with the provisions of this Section  5.02(c)(ii)(C).  Upon
          receipt by the Certificate  Registrar at the Corporate Trust Office of
          (1)  written  instructions  given in  accordance  with the  Applicable
          Procedures from an Agent Member directing the Certificate Registrar to
          credit or cause to be credited  to another  specified  Agent  Member's
          account a beneficial  interest in the Rule 144A Global  Certificate in
          an amount equal to the Denomination of the beneficial  interest in the
          Regulation S Global Certificate to be transferred, (2) a written order
          given  in  accordance  with  the  Applicable   Procedures   containing
          information  regarding  the account of the Agent Member to be credited
          with,  and the account of the Agent Member or, if such account is held
          for Euroclear or CEDEL,  the Euroclear or CEDEL  account,  as the case
          may be, to be debited  for,  such  beneficial  interest,  and (3) with
          respect to a transfer  of a  beneficial  interest  in a  Regulation  S
          Global Certificate for a beneficial  interest in the related Rule 144A
          Global  Certificate (i) during the Restricted Period, a certificate in
          the form of Exhibit L hereto  given by the  holder of such  beneficial
          interest  or  (ii)  after  the   Restricted   Period,   an  Investment
          Representation  Letter  from the  transferee  to the effect  that such
          transferee  is  a  Qualified   Institutional  Buyer,  the  Certificate
          Registrar shall instruct the Depository or the Certificate  Custodian,
          as applicable,  to reduce the  Denomination of the Regulation S Global
          Certificate by the aggregate  Denomination of the beneficial  interest
          in  the  Regulation  S  Global  Certificate  to be  transferred,  and,
          concurrently with such reduction,  to increase the Denomination of the
          Rule 144A Global  Certificate  by the  aggregate  Denomination  of the
          beneficial  interest in the  Regulation S Global  Certificate to be so
          transferred,  and to credit or cause to be  credited to the account of
          the Person  specified in such  instructions  a beneficial  interest in
          such Rule 144A Global  Certificate  having a Denomination equal to the
          amount  by  which  the   Denomination   of  the  Regulation  S  Global
          Certificate was reduced upon such transfer.

          (iii)  Transfers  from the Private Global  Certificates  to Individual
     Certificates.  Any and all transfers from a Private Global Certificate to a
     transferee   wishing  to  take  delivery  in  the  form  of  an  Individual
     Certificate  will require the  transferee to take  delivery  subject to the
     restrictions on the transfer of such Individual  Certificate described in a
     legend set forth on the face of such Certificate  substantially in the form
     of  Exhibit  G as  attached  hereto  (the  "Securities  Legend"),  and such
     transferee agrees that it will transfer such Individual Certificate only as
     provided  therein  and  herein.  No such  transfer  shall  be made  and the
     Certificate  Registrar  shall not  register any such  transfer  unless such
     transfer is made in accordance with this Section 5.02(c)(iii).

               (A)  Transfers  of a  beneficial  interest  in a  Private  Global
          Certificate  to an  Institutional  Accredited  Investor  will  require
          delivery in the form of an Individual  Certificate and the Certificate
          Registrar  shall register such transfer only upon  compliance with the
          provisions of Section 5.02(c)(i)(C).

               (B)  Transfers  of a  beneficial  interest  in a  Private  Global
          Certificate  to a  Qualified  Institutional  Buyer or a  Regulation  S
          Investor  wishing  to  take  delivery  in the  form  of an  Individual
          Certificate will be registered by the Certificate  Registrar only upon
          compliance  with the  provisions  of Sections  5.02(c)(i)(A)  and (B),
          respectively.

               (C)  Notwithstanding  the foregoing,  no transfer of a beneficial
          interest  in a  Regulation  S  Global  Certificate  to  an  Individual
          Certificate  pursuant to subparagraph (B) above shall be made prior to
          the expiration of the Restricted Period.

          Upon acceptance for exchange or transfer of a beneficial interest in a
     Private  Global  Certificate  for an  Individual  Certificate,  as provided
     herein, the Certificate  Registrar shall endorse on the schedule affixed to
     the  related  Private  Global  Certificate  (or on a  continuation  of such
     schedule  affixed  to  such  Private  Global  Certificate  and  made a part
     thereof) an  appropriate  notation  evidencing the date of such exchange or
     transfer  and a  decrease  in  the  Denomination  of  such  Private  Global
     Certificate equal to the Denomination of such Individual Certificate issued
     in exchange therefor or upon transfer thereof.  Unless determined otherwise
     by  the  Certificate  Registrar  in  accordance  with  applicable  law,  an
     Individual Certificate issued upon transfer of or exchange for a beneficial
     interest  in the  Private  Global  Certificate  shall  bear the  Securities
     Legend.

          (iv)  Transfers  of  Individual  Certificates  to the  Private  Global
     Certificates.  If a Holder of an Individual  Certificate wishes at any time
     to  transfer  such  Certificate  to a Person  who  wishes to take  delivery
     thereof in the form of a  beneficial  interest in the related  Regulation S
     Global  Certificate  or the  related  Rule 144A  Global  Certificate,  such
     transfer may be effected only in accordance with the Applicable  Procedures
     and this Section 5.02(c)(iv).  Upon receipt by the Certificate Registrar at
     the  Corporate  Trust  Office  of  (1)  the  Individual  Certificate  to be
     transferred  with an assignment and transfer  pursuant to Section  5.02(a),
     (2) written instructions given in accordance with the Applicable Procedures
     from an Agent Member directing the Certificate Registrar to credit or cause
     to be credited to another  specified  Agent  Member's  account a beneficial
     interest in such  Regulation S Global  Certificate or such Rule 144A Global
     Certificate,  as the case may be, in an amount equal to the Denomination of
     the Individual Certificate to be so transferred,  (3) a written order given
     in  accordance  with  the  Applicable  Procedures  containing   information
     regarding  the account of the Agent Member and, in the case of any transfer
     pursuant to Regulation S, the Euroclear or CEDEL  account,  as the case may
     be, to be credited with such beneficial interest, and (4) (x) an Investment
     Representation  Letter from the transferee  and, if delivery is to be taken
     in  the  form  of  a  beneficial   interest  in  the  Regulation  S  Global
     Certificate, a Regulation S Transfer Certificate from the transferor or (y)
     an Investment  Representation Letter from the transferee to the effect that
     such  transferee  is a Qualified  Institutional  Buyer if delivery is to be
     taken  in the  form  of a  beneficial  interest  in the  Rule  144A  Global
     Certificate,   the  Certificate  Registrar  shall  cancel  such  Individual
     Certificate,  execute  and  deliver a new  Individual  Certificate  for the
     Denomination of the Individual  Certificate not so transferred,  registered
     in the name of the Holder or the Holder's  transferee (as instructed by the
     Holder), and the Certificate Registrar shall instruct the Depository as the
     Certificate Custodian,  as applicable,  to increase the Denomination of the
     Regulation S Global Certificate or the Rule 144A Global Certificate, as the
     case may be, by the  Denomination  of the  Individual  Certificate to be so
     transferred,  and to credit or cause to be  credited  to the account of the
     Person specified in such  instructions  who, in the case of any increase in
     the Regulation S Global Certificate during the Restricted Period,  shall be
     an Agent Member acting for or on behalf of Euroclear or CEDEL,  or both, as
     the case may be,  a  corresponding  Denomination  of the Rule  144A  Global
     Certificate or the Regulation S Global Certificate, as the case may be.

          It is the intent of the foregoing that under no  circumstances  may an
     Institutional  Accredited  Investor  that is not a Qualified  Institutional
     Buyer  take  delivery  in the form of a  beneficial  interest  in a Private
     Global Certificate.

          (v) All Transfers.  An exchange of a beneficial  interest in a Private
     Global  Certificate  for an  Individual  Certificate  or  Certificates,  an
     exchange of an  Individual  Certificate  or  Certificates  for a beneficial
     interest in a Private Global  Certificate  and an exchange of an Individual
     Certificate  or  Certificates   for  another   Individual   Certificate  or
     Certificates  (in  each  case,  whether  or not  such  exchange  is made in
     anticipation of subsequent transfer, and, in the case of the Private Global
     Certificates, so long as the Private Global Certificates remain outstanding
     and are  held  by or on  behalf  of the  Depository),  may be made  only in
     accordance  with this Section 5.02 and in accordance  with the rules of the
     Depository and Applicable Procedures.

     (d) If Certificates  are issued upon the transfer,  exchange or replacement
of Certificates  not bearing the Securities  Legend,  the Certificates so issued
shall not bear the  Securities  Legend.  If  Certificates  are  issued  upon the
transfer, exchange or replacement of Certificates bearing the Securities Legend,
or if a request is made to remove the Securities  Legend on a  Certificate,  the
Certificates  so issued  shall bear the  Securities  Legend,  or the  Securities
Legend  shall not be removed,  as the case may be,  unless there is delivered to
the  Certificate  Registrar  such  satisfactory  evidence,  which may include an
opinion of counsel (at the expense of the party  requesting  the removal of such
legend)  familiar  with United  States  securities  laws,  as may be  reasonably
required by the Certificate  Registrar,  that neither the Securities  Legend nor
the  restrictions  on  transfers  set forth  therein are required to ensure that
transfers of any Certificate comply with the provisions of Rule 144A or Rule 144
under the Act or that such Certificate is not a "restricted security" within the
meaning of Rule 144 under the Act. Upon provision of such satisfactory evidence,
the Certificate  Registrar shall execute and deliver a Certificate that does not
bear the Securities Legend.

     (e) Subject to the  restrictions  on  transfer  and  exchange  set forth in
Section  5.01(i)  and in  this  Section  5.02,  the  Holder  of  any  Individual
Certificate  may  transfer  or  exchange  the same in  whole or in part  (with a
denomination  equal  to  any  authorized   denomination)  by  surrendering  such
Certificate at the Corporate Trust Office or at the office of any transfer agent
appointed as provided  under this  Agreement,  together  with an  instrument  of
assignment or transfer (executed by the Holder or its duly authorized attorney),
in the case of  transfer,  and a written  request for  exchange,  in the case of
exchange.  Following a proper request for transfer or exchange,  the Certificate
Registrar  shall,  within  five  Business  Days of such  request if made at such
Corporate  Trust Office or within ten  Business  Days if made at the office of a
transfer agent (other than the  Certificate  Registrar),  execute and deliver at
the Corporate  Trust Office or at the office of such transfer agent, as the case
may be, to the  transferee  (in the case of  transfer) or Holder (in the case of
exchange) or send by first Class mail (at the risk of the transferee in the case
of transfer or Holder in the case of exchange) to such address as the transferee
or  Holder,   as  applicable,   may  request,   an  Individual   Certificate  or
Certificates,  as the case may require, for a like aggregate Denomination and in
such  Denomination or  Denominations  as may be requested.  The presentation for
transfer or exchange of any  Individual  Certificate  shall not be valid  unless
made at the Corporate  Trust Office or at the office of a transfer  agent by the
registered  Holder in  person,  or by a duly  authorized  attorney-in-fact.  The
Certificate  Registrar  may  decline to accept any  request  for an  exchange or
registration  of transfer of any  Certificate  during the period of fifteen days
preceding any Distribution Date.

     (f) An Individual  Certificate (other than an Individual Certificate issued
in exchange for a beneficial interest in a Public Global Certificate pursuant to
Section 5.01) or a beneficial  interest in a Private Global Certificate may only
be transferred to Eligible  Investors,  as described herein. In the event that a
Responsible  Officer of the  Certificate  Registrar  becomes  aware that such an
Individual Certificate or beneficial interest in a Private Global Certificate is
being held by or for the benefit of a Person who is not an Eligible Investor, or
that such holding is unlawful  under the laws of a relevant  jurisdiction,  then
the  Certificate  Registrar  shall  have the  right to void  such  transfer,  if
permitted  under  applicable  law,  or to  require  the  investor  to sell  such
Individual Certificate or beneficial interest in a Private Global Certificate to
an Eligible Investor within fourteen days after notice of such determination and
each  Certificateholder  by  its  acceptance  of a  Certificate  authorizes  the
Certificate Registrar to take such action.

     (g) Subject to the provisions of this Section 5.02  regarding  transfer and
exchange,  transfers of the Global Certificates shall be limited to transfers of
such  Global  Certificates  in  whole,  but  not in  part,  to  nominees  of the
Depository or to a successor of the Depository or such successor's nominee.

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

     (i)  Subject to Section  5.02(e),  transfers  of the Class Q-1,  Class Q-2,
Class R and  Class LR  Certificates  may be made  only in  accordance  with this
Section  5.02(i).  The  Certificate  Registrar  shall register the transfer of a
Class Q-1, Class Q-2, Class R or Class LR Certificate only if (x) the transferor
has advised the Certificate  Registrar in writing that such Certificate is being
transferred  to a Qualified  Institutional  Buyer,  an  Affiliated  Person or an
Institutional  Accredited Investor and (y) prior to such transfer the transferee
furnishes to the Certificate Registrar an Investment  Representation  Letter. In
addition,  the Certificate  Registrar may as a condition of the  registration of
any such transfer  require the transferor to furnish such other  certifications,
legal  opinions or other  information  (at the  transferor's  expense) as it may
reasonably  require to confirm that the proposed transfer is being made pursuant
to an  exemption  from,  or in a  transaction  not subject to, the  registration
requirements of the Act and other applicable laws.

     (j) Neither the Depositor,  the Servicer,  the Trustee nor the  Certificate
Registrar  is  obligated  to  register or qualify the Class F, Class G, Class H,
Class J, Class K, Class L,  Class M, Class Q-1,  Class Q-2,  Class R or Class LR
Certificates under the Act or any other securities law or to take any action not
otherwise  required  under  this  Agreement  to  permit  the  transfer  of  such
Certificates  without  registration  or  qualification.   Any  Certificateholder
desiring to effect such a transfer  shall,  and does hereby agree to,  indemnify
the Depositor, the Servicer, the Trustee and the Certificate Registrar,  against
any loss,  liability or expense that may result if the transfer is not so exempt
or is not made in accordance with such federal and state laws.

     (k) No  transfer  of any Class B, Class C, Class D, Class F, Class G, Class
H, Class J, Class K, Class L, Class M, Class Q-1,  Class Q-2 Class R or Class LR
Certificate (each, a "Restricted  Certificate") shall be made to (i) an employee
benefit plan subject to the fiduciary  responsibility  provisions  of ERISA,  or
Section 4975 of the Code, or a governmental  plan subject to any federal,  state
or local law  ("Similar  Law"),  which is to a material  extent,  similar to the
foregoing  provisions  of ERISA or the Code  (collectively,  a "Plan") or (ii) a
collective  investment  fund in which a Plan is invested,  an insurance  company
that is using the assets of any insurance  company  separate  account or general
account in which the assets of any such Plan are  invested  (or which are deemed
pursuant to ERISA or any Similar Law to include  assets of Plans) to acquire any
such Restricted  Certificate or any other Person acting on behalf of any Plan or
using the assets of any Plan to acquire any such Restricted  Certificate,  other
than (with respect to transfer of Restricted  Certificates  other than the Class
Q-1, Class Q-2, and the Residual  Certificates)  an insurance  company using the
assets of its general account under circumstances  whereby such transfer to such
insurance  company would not  constitute a "prohibited  transaction"  within the
meaning  of  Section  406  or 407 of  ERISA,  Section  4975  of the  Code,  or a
materially  similar  characterization  under any Similar Law.  Each  prospective
transferee  of  a  Restricted  Certificate  shall  either  (i)  deliver  to  the
Depositor,   the   Certificate   Registrar  and  the  Trustee,   a  transfer  or
representation letter,  substantially in the form of Exhibit D-2 hereto, stating
that the prospective transferee is not a Person referred to in (i) or (ii) above
or (ii) in the event the  transferee is such an entity  specified in (i) or (ii)
above,  except  in  the  case  of a  Residual  Certificate,  which  may  not  be
transferred  unless the  transferee  represents  it is not such an entity,  such
entity shall provide an opinion of counsel in form and substance satisfactory to
the Certificate Registrar that the purchase or holding of the certificates by or
on behalf of a plan will not result in the assets of the trust  being  deemed to
be "plan assets" and subject to the fiduciary responsibility provisions of ERISA
or the prohibited  transaction  provisions of ERISA and the Code or Similar Law,
will not constitute or result in a prohibited  transaction within the meaning of
Section  406 or 407 of ERISA or Section  4975 of the Code,  and will not subject
the  Servicer,  the  Special  Servicer,  the  Depositor,   the  Trustee  or  the
Certificate  Registrar to any obligation or liability.  Neither the Trustee, the
Servicer  nor the  Certificate  Registrar  shall  register a Class R or Class LR
Certificate  in any  Person's  name unless such Person has  provided  the letter
referred  to in  clause  (i) of the  preceding  sentence.  The  transferee  of a
beneficial  interest in a Global  Certificate  that is a Restricted  Certificate
shall be deemed to represent  that it is not a Plan or a Person acting on behalf
of any Plan or using the assets of any Plan to acquire such interest  other than
(with respect to transfers of beneficial  interests in Global Certificates which
are Restricted Certificates other than the Class Q-1, Class Q-2 and the Residual
Certificates) an insurance company using the assets of its general account under
circumstances  whereby  such  transfer  to  such  insurance  company  would  not
constitute a "prohibited  transaction"  within the meaning of Section 406 or 407
of ERISA,  Section 4975 of the Code,  or a materially  similar  characterization
under any Similar  Law.  Any  transfer of a  Restricted  Certificate  that would
violate or result in a prohibited transaction under ERISA or Section 4975 of the
Code shall be deemed absolutely null and void ab initio.

     (l) Each Person who has or acquires any Ownership  Interest shall be deemed
by the acceptance or acquisition of such Ownership Interest to have agreed to be
bound by the following  provisions  and the rights of each Person  acquiring any
Ownership Interest are expressly subject to the following provisions:

          (i) Each Person acquiring or holding any Ownership Interest shall be a
     Permitted  Transferee and shall not acquire or hold such Ownership Interest
     as agent (including a broker,  nominee or other middleman) on behalf of any
     Person that is not a Permitted  Transferee.  Any such Person shall promptly
     notify the Certificate  Registrar of any change or impending  change in its
     status (or the status of the beneficial  owner of such Ownership  Interest)
     as a Permitted Transferee.  Any acquisition described in the first sentence
     of this Section 5.02(l) by a Person who is not a Permitted Transferee or by
     a Person  who is  acting  as an agent  of a Person  who is not a  Permitted
     Transferee  shall be void and of no effect,  and the immediately  preceding
     owner who was a Permitted  Transferee  shall be restored to registered  and
     beneficial ownership of the Ownership Interest as fully as possible.

          (ii) No Ownership  Interest may be  Transferred,  and no such Transfer
     shall be  registered  in the  Certificate  Register,  without  the  express
     written consent of the Certificate Registrar, and the Certificate Registrar
     shall not recognize the Transfer,  and such proposed  Transfer shall not be
     effective,  without such consent with respect  thereto.  In connection with
     any proposed Transfer of any Ownership Interest,  the Certificate Registrar
     shall, as a condition to such consent,  (x) require  delivery to it in form
     and substance satisfactory to it, and the proposed transferee shall deliver
     to the Certificate Registrar and to the proposed transferor an affidavit in
     substantially  the form attached as Exhibit C-1 (a "Transferee  Affidavit")
     of the proposed transferee (A) that such proposed transferee is a Permitted
     Transferee  and (B) stating that (i) the proposed  transferee  historically
     has  paid its  debts as they  have  come  due and  intends  to do so in the
     future, (ii) the proposed transferee  understands that, as the holder of an
     Ownership  Interest,  it may incur  liabilities  in  excess  of cash  flows
     generated by the residual interest,  (iii) the proposed  transferee intends
     to pay taxes associated with holding the Ownership  Interest as they become
     due, (iv) the proposed  transferee will not transfer the Ownership Interest
     to any Person that does not provide a  Transferee  Affidavit or as to which
     the  proposed  transferee  has actual  knowledge  that such Person is not a
     Permitted Transferee or is acting as an agent (including a broker,  nominee
     or other  middleman) for a Person that is not a Permitted  Transferee,  and
     (v) the proposed transferee expressly agrees to be bound by and to abide by
     the  provisions  of this Section  5.02(e) and (y) other than in  connection
     with the initial issuance of the Class R and Class LR Certificates, require
     a statement from the proposed transferor substantially in the form attached
     as Exhibit C-2 (the "Transferor Letter"),  that the proposed transferor has
     no  actual  knowledge  that  the  proposed  transferee  is not a  Permitted
     Transferee and has no actual  knowledge or reason to know that the proposed
     transferee's  statements  in the preceding  clauses  (x)(B)(i) or (iii) are
     false.

          (iii)  Notwithstanding  the  delivery of a  Transferee  Affidavit by a
     proposed  transferee  under clause (ii) above, if a Responsible  Officer of
     the Certificate Registrar has actual knowledge that the proposed transferee
     is not a Permitted  Transferee,  no Transfer  to such  proposed  transferee
     shall be effected and such proposed Transfer shall not be registered on the
     Certificate  Register;  provided,  however,  that the Certificate Registrar
     shall not be required to conduct any independent investigation to determine
     whether a proposed transferee is a Permitted Transferee.

     Neither the Trustee nor the Certificate Registrar shall have any obligation
or duty to monitor,  determine or inquire as to compliance  with any restriction
or transfer  imposed under Article 5 of this  Agreement or under  applicable law
with respect to any transfer of any Certificate,  or any interest therein, other
than to require  delivery  of the  certification(s)  and/or  opinions of counsel
described in Article 5 applicable  with  respect to changes in  registration  of
record  ownership of Certificates in the Certificate  Register.  The Trustee and
the  Certificate  Registrar  shall have no liability  for  transfers,  including
transfers made through the book-entry facilities of the Depository or between or
among  Depositor   participants  or  Beneficial  Owners  made  in  violation  of
applicable restrictions.

     Upon notice to the Certificate Registrar that there has occurred a Transfer
to any Person that is a Disqualified Organization or an agent thereof (including
a broker, nominee, or middleman) in contravention of the foregoing restrictions,
and in any event not later than 60 days after a request for information from the
transferor of such Ownership Interest,  or such agent, the Certificate Registrar
and the Trustee agree to furnish to the IRS and the transferor of such Ownership
Interest or such agent such information  necessary to the application of Section
860E(e) of the Code as may be required by the Code,  including,  but not limited
to, the present value of the total anticipated excess inclusions with respect to
such Class R or Class LR Certificate (or portion thereof) for periods after such
Transfer.  At the election of the  Certificate  Registrar  and the Trustee,  the
Certificate  Registrar and the Trustee may charge a reasonable fee for computing
and furnishing  such  information to the transferor or to such agent referred to
above;  provided,  however,  that such Persons shall in no event be excused from
furnishing such information.

     SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.

     If  (i)  any  mutilated  Certificate  is  surrendered  to  the  Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction of
the destruction,  loss or theft of any Certificate,  and (ii) there is delivered
to the Certificate Registrar such security or indemnity as may be required by it
to save it, the  Trustee  and the  Servicer  harmless,  then,  in the absence of
actual knowledge by a Responsible Officer of the Certificate Registrar that such
Certificate  has been  acquired  by a bona fide  purchaser,  the  Trustee or the
Authenticating   Agent  shall  execute  and  authenticate  and  the  Certificate
Registrar  shall  deliver,  in  exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Certificate,  a new Certificate of the same Class and
of like tenor and Percentage Interest.  Upon the issuance of any new Certificate
under this Section 5.03, the Certificate  Registrar may require the payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in relation  thereto and any other expenses  (including the fees and expenses of
the Certificate  Registrar)  connected  therewith.  Any replacement  Certificate
issued pursuant to this Section 5.03 shall constitute  complete and indefeasible
evidence of ownership  of the  corresponding  interest in the Trust Fund,  as if
originally  issued,  whether or not the lost,  stolen or  destroyed  Certificate
shall be found at any time.

     SECTION 5.04.  Appointment of Paying Agent.

     The  Trustee  may  appoint  a  paying  agent  for  the  purpose  of  making
distributions to Certificateholders  pursuant to Section 4.01. The Trustee shall
cause such Paying Agent,  if other than the Trustee or the Servicer,  to execute
and deliver to the Servicer and the Trustee an  instrument  in which such Paying
Agent shall agree with the  Servicer and the Trustee that such Paying Agent will
hold all sums held by it for the payment to  Certificateholders in trust for the
benefit of the  Certificateholders  entitled  thereto  until such sums have been
paid to the  Certificateholders or disposed of as otherwise provided herein. The
initial Paying Agent shall be the Trustee.  Except for LaSalle National Bank, as
the  initial  Paying  Agent,  the Paying  Agent  shall at all times be an entity
having a long-term  unsecured debt rating of at least "AA" by Fitch and "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  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 and the Servicer, if made in the manner provided in this Section.

     (b) The fact and date of the execution by any Certificateholder of any such
instrument or writing may be proved in any  reasonable  manner which the Trustee
deems sufficient.

     (c) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a Certificateholder shall bind every Holder of every Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu thereof, in respect of anything done, or omitted to be done, by the Trustee
or the Servicer in reliance  thereon,  whether or not notation of such action is
made upon such Certificate.

     (d) The Trustee or Certificate  Registrar may require such additional proof
of any matter referred to in this Section 5.06 as it shall deem necessary.


<PAGE>
                                   ARTICLE VI

              THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

     SECTION 6.01.  Liability  of the  Depositor,  the  Servicer and the Special
                    Servicer.

     The Depositor,  the Servicer and the Special  Servicer each shall be liable
in  accordance  herewith  only to the  extent  of the  obligations  specifically
imposed by this Agreement.

     SECTION 6.02.  Merger or Consolidation of the Servicer.

     Subject to the following  paragraph,  the Servicer will keep in full effect
its existence, rights and good standing as a limited liability company under the
laws of the State of Delaware and will not jeopardize its ability to do business
in each jurisdiction in which the Mortgaged Properties are located or to protect
the validity and  enforceability  of this Agreement,  the Certificates or any of
the Mortgage Loans and to perform its respective duties under this Agreement.

     The  Servicer  may be merged or  consolidated  with or into any Person,  or
transfer all or substantially all of its assets to any Person, in which case any
Person  resulting from any merger or consolidation to which it shall be a party,
or any Person succeeding to its business, shall be the successor of the Servicer
hereunder,  and shall be deemed to have  assumed all of the  liabilities  of the
Servicer hereunder, if each of the Rating Agencies has confirmed in writing that
such merger or  consolidation  or transfer of assets and  succession,  in and of
itself,  will not cause a downgrade,  qualification  or  withdrawal  of the then
current ratings assigned by such Rating Agency to any Class of Certificates.

     SECTION 6.03.  Limitation on Liability of the  Depositor,  the Servicer and
                    Others.

     Neither the Depositor,  the Servicer,  the Special Servicer, the Healthcare
Adviser  nor any of the  directors,  officers,  employees  or agents  (including
subservicers)  of the  Depositor or the Servicer or the Special  Servicer or the
Healthcare  Adviser  shall be  under  any  liability  to the  Trust  Fund or the
Certificateholders  (and in the case of the Special Servicer,  to the Healthcare
Adviser) 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  Servicer or the Special
Servicer  or the  Healthcare  Adviser or any such  Person  against any breach of
warranties or representations  made herein, or against any liability which would
otherwise  be  imposed  by reason of willful  misconduct,  bad  faith,  fraud or
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations  or duties  hereunder.  The  Depositor,  the  Servicer,  the Special
Servicer,  the Healthcare Adviser and any member,  manager,  director,  officer,
employee or agent (including  subservicers) of the Depositor,  the Servicer, the
Special  Servicer  or the  Healthcare  Adviser  may  rely in good  faith  on any
document of any kind which,  prima facie, is properly  executed and submitted by
any appropriate Person respecting any matters arising hereunder.  The Depositor,
the  Servicer,  the Special  Servicer,  the  Healthcare  Adviser and any member,
manager,  director,  officer,  employee or agent (including subservicers) of the
Depositor  or the  Servicer or the Special  Servicer or the  Healthcare  Adviser
shall be  indemnified  and held  harmless  by the Trust Fund  against  any loss,
liability  or  expense  (including  legal fees and  expenses)  (i)  incurred  in
connection with any legal action relating to this Agreement or the Certificates,
other  than any loss,  liability  or  expense  incurred  by  reason  of  willful
misconduct,  bad faith, fraud or negligence (or in the case of the Servicer,  by
reason of any specific liability imposed for a breach of the Servicing Standard)
in the  performance  of duties  hereunder or by reason of reckless  disregard of
obligations or duties hereunder, in each case by the Person being indemnified or
(ii) imposed by any taxing  authority if such loss,  liability or expense is not
specifically  reimbursable pursuant to the terms of this Agreement.  Neither the
Depositor nor the Servicer nor the Special  Servicer or the  Healthcare  Adviser
shall be under any obligation to appear in, prosecute or defend any legal action
unless such action is related to its respective  duties under this Agreement and
in its  opinion  does not  expose  it to any  expense  or  liability;  provided,
however,  that the  Depositor  or the  Servicer or the  Special  Servicer or the
Healthcare  Adviser may in its  discretion  undertake any action  related to its
obligations  hereunder  which it may deem necessary or desirable with respect to
this Agreement and the rights and duties of the parties hereto and the interests
of the Certificateholders hereunder. In such event, the legal expenses and costs
of such action and any liability  resulting  therefrom shall be expenses,  costs
and liabilities of the Trust Fund, and the Depositor,  the Servicer, the Special
Servicer and the Healthcare Adviser shall be entitled to be reimbursed  therefor
from the Collection Account as provided in Section 3.06 of this Agreement.

     SECTION 6.04.  Limitation  on  Resignation  of the Servicer and the Special
                    Servicer;  Termination  of  the  Servicer  and  the  Special
                    Servicer.

     (a) The  Servicer  and the Special  Servicer  may assign  their  respective
rights and delegate their respective duties and obligations under this Agreement
in  connection  with the sale or  transfer  of a  substantial  portion  of their
mortgage  servicing  or  asset  management  portfolio,  provided  that:  (i) the
purchaser or transferee  accepting  such  assignment and delegation (A) shall be
satisfactory  to the  Trustee,  (B)  shall be an  established  mortgage  finance
institution,  bank  or  mortgage  servicing  institution,  organized  and  doing
business  under the laws of any state of the United  States or the  District  of
Columbia,  authorized  under  such laws to perform  the duties of a servicer  of
mortgage loans or a Person resulting from a merger,  consolidation or succession
that is permitted  under  Section  6.02,  (C) shall be acceptable to each Rating
Agency as confirmed by a letter from each Rating Agency delivered to the Trustee
that such  assignment  or delegation  will not cause a downgrade,  withdrawal or
qualification  of the then current  ratings of the  Certificates,  and (D) shall
execute  and  deliver  to the  Trustee  an  agreement,  in  form  and  substance
reasonably  satisfactory  to the Trustee,  which  contains an assumption by such
Person of the due and punctual  performance  and observance of each covenant and
condition to be performed or observed by the Servicer  under this Agreement from
and after the date of such  agreement;  (ii) as  confirmed by a letter from each
Rating Agency  delivered to the Trustee,  each Rating Agency's rating or ratings
of the Regular Certificates in effect immediately prior to such assignment, sale
or transfer will not be  qualified,  downgraded or withdrawn as a result of such
assignment,  sale or transfer;  (iii) the Servicer or the Special Servicer shall
not be released from its  obligations  under this  Agreement that arose prior to
the effective date of such  assignment  and delegation  under this Section 6.04;
and (iv) the  rate at  which  the  Servicer  Compensation  or  Special  Servicer
Compensation,  as applicable (or any component  thereof) is calculated shall not
exceed the rate then in effect;  provided,  further,  that nothing  herein shall
restrict  or impair  the  ability  of the  Servicer  to assign its rights to the
Retained  Servicing  Fee. The Retained  Servicing Fee shall be  irrevocably  and
absolutely assigned to SouthTrust Capital Funding Corporation and its successors
and assigns. Upon acceptance of such assignment and delegation, the purchaser or
transferee shall be the successor  Servicer or Special Servicer,  as applicable,
hereunder.

     (b) Except as provided in Section 6.02 and this Section 6.04,  the Servicer
and the Special Servicer shall not resign from their respective  obligations and
duties  hereby  imposed  on them  except  upon  determination  that such  duties
hereunder are no longer permissible under applicable law. Any such determination
permitting  the  resignation  of  the  Servicer  or  the  Special  Servicer,  as
applicable,  shall be  evidenced  by an  Opinion  of  Counsel  (obtained  at the
resigning  Servicer's or Special Servicer's expense) to such effect delivered to
the Trustee.

     (c) The Trustee shall be permitted to remove the Servicer  provided that it
has received  notice from any Rating Agency that if such Servicer is not removed
there  is the  risk of a  downgrade,  qualification  or  withdrawal  of the then
current  ratings by such Rating Agency to any class of  Certificates  because of
the  Servicer  acting  as  Servicer.  Without  limiting  the  generality  of the
succeeding  paragraph,  no such removal shall be effective  unless and until (i)
the  Servicer  or the  Special  Servicer  has  been  paid  any  unpaid  Servicer
Compensation  or Special  Servicer  Compensation,  as  applicable,  unreimbursed
Advances  (including  Advance  Interest Amounts thereon to which it is entitled)
and all other amounts to which the Servicer or the Special  Servicer is entitled
hereunder to the extent such amounts  accrue  prior to such  effective  date and
(ii) with respect to a resignation by the Servicer,  the successor  Servicer has
deposited  into the  Investment  Accounts from which  amounts were  withdrawn to
reimburse the terminated Servicer,  an amount equal to the amounts so withdrawn,
to the extent such amounts would not have been permitted to be withdrawn  except
pursuant  to this  paragraph,  in  which  case  the  successor  Servicer  shall,
immediately upon deposit, have the same right of reimbursement or payment as the
terminated  Servicer had immediately prior to its termination  without regard to
the operation of this paragraph.

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

     Notwithstanding  anything  else to the  contrary  herein,  no  resignation,
termination,  removal,  merger or assignment of servicing  rights or obligations
shall  affect,  limit or impede  payment of the  Retained  Servicing  Fee to the
Servicer or its assigns, such Retained Servicing Fee being non-terminable except
upon termination of the Trust Fund.

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

     The  Servicer and the Special  Servicer  shall  afford the  Depositor,  the
Underwriters,  the  Trustee and the Rating  Agencies,  upon  reasonable  notice,
during normal  business hours access to all records  maintained by it in respect
of its rights and obligations  hereunder and access to its officers  responsible
for such obligations.  Upon request, the Servicer and the Special Servicer shall
furnish to the Depositor,  Servicer,  Special  Servicer and the Trustee its most
recent financial statements (or in the case of the Servicer or Special Servicer,
the  financial  statements  of  December  31,  1997  if  no  separate  financial
statements  have been prepared for the Servicer) and such other  information  in
its  possession  regarding  its  business,   affairs,  property  and  condition,
financial  or  otherwise  as  the  party  requesting  such  information,  in its
reasonable  judgment,  determines  to be  relevant  to  the  performance  of the
obligations  hereunder of the Servicer and the Special  Servicer.  The Depositor
may, but is not obligated  to,  enforce the  obligations  of the Servicer or the
Special  Servicer  hereunder  which are in default and may, but is not obligated
to, perform,  or cause a designee to perform,  any defaulted  obligation of such
Person  hereunder or exercise its rights  hereunder,  provided that the Servicer
and  the  Special  Servicer  shall  not be  relieved  of any of its  obligations
hereunder by virtue of such performance by the Depositor or its designee. In the
event  the  Depositor  or its  designee  undertakes  any such  action it will be
reimbursed by the Trust Fund from the Collection  Account as provided in Section
3.06 and Section 6.03(a) hereof to the extent not recoverable  from the Servicer
or Special  Servicer,  as applicable.  Neither the Depositor nor the Trustee and
neither the  Servicer,  with  respect to the Special  Servicer,  nor the Special
Servicer,  with  respect  to the  Servicer,  shall  have any  responsibility  or
liability  for any  action or  failure  to act by the  Servicer  or the  Special
Servicer  and  neither  such Person is  obligated  to monitor or  supervise  the
performance  of the  Servicer or the Special  Servicer  under this  Agreement or
otherwise.  Neither the  Servicer  nor the Special  Servicer  shall be under any
obligation to disclose confidential or proprietary  information pursuant to this
Section.

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

     The Servicer or an Affiliate of the Servicer or the Special  Servicer or an
Affiliate  of the Special  Servicer  may become the Holder (or with respect to a
Global Certificate, Beneficial Owner) of any Certificate with the same rights it
would have if it were not the  Servicer or the Special  Servicer or an Affiliate
thereof. If, at any time during which the Servicer or the Special Servicer or an
Affiliate  of the Servicer or the Special  Servicer is the Holder or  Beneficial
Owner of any Certificate,  the Servicer or the Special Servicer proposes to take
action  (including  for this  purpose,  omitting to take action) that (i) is not
expressly prohibited by the terms hereof and would not, in the Servicer's or the
Special Servicer's good faith judgment, violate the Servicing Standard, and (ii)
if taken,  might  nonetheless,  in the Servicer's or the Special Servicer's good
faith  judgment,  be  considered  by other  Persons  to  violate  the  Servicing
Standard,  the  Servicer or the Special  Servicer  may seek the  approval of the
Certificateholders  to such action by delivering to the Trustee a written notice
that (i)  states  that it is  delivered  pursuant  to this  Section  6.06,  (ii)
identifies the Percentage  Interest in each Class of  Certificates  beneficially
owned by the Servicer or the Special Servicer or an Affiliate of the Servicer or
the Special  Servicer,  and (iii) describes in reasonable detail the action that
the Servicer or the Special Servicer proposes to take. The Trustee, upon receipt
of such  notice,  shall  forward it to the  Certificateholders  (other  than the
Servicer  and its  Affiliates  or the Special  Servicer and its  Affiliates,  as
appropriate)  together with such  instructions for response as the Trustee shall
reasonably determine. If at any time Certificateholders holding greater than 50%
of the Voting Rights of all Certificateholders (calculated without regard to the
Certificates beneficially owned by the Servicer or its Affiliates or the Special
Servicer or its  Affiliates)  shall have  consented  in writing to the  proposal
described in the written  notice,  and if the  Servicer or the Special  Servicer
shall act as  proposed  in the written  notice,  such action  shall be deemed to
comply  with  the  Servicing   Standard.   The  Trustee  shall  be  entitled  to
reimbursement from the Servicer or the Special Servicer,  as applicable,  of the
reasonable  expenses of the Trustee incurred  pursuant to this paragraph.  It is
not the intent of the  foregoing  provision  that the  Servicer  or the  Special
Servicer be permitted to invoke the  procedure  set forth herein with respect to
routine  servicing  matters  arising  hereunder,  except in the case of  unusual
circumstances.


<PAGE>
                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01.  Events of Default.

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

          (i)    any failure by the Servicer to remit to the Collection  Account
                 or any  failure by the  Servicer  to remit to the  Trustee  for
                 deposit into the Distribution Account,  Upper-Tier Distribution
                 Account,   Default  Interest  Distribution  Account  or  Excess
                 Interest  Distribution  Account,  any amount  required to be so
                 deposited  by the Servicer  (including a P&I Advance)  pursuant
                 to, and at the time  specified by the terms of this  Agreement;
                 or

          (ii)   any  failure  on the part of the  Servicer  duly to  observe or
                 perform in any material  respect any other of the  covenants or
                 agreements or the breach of any  representations  or warranties
                 on the part of the Servicer  contained in this Agreement  which
                 continues  unremedied for a period of 30 days after the date on
                 which written notice of such failure,  requiring the same to be
                 remedied,  shall  have  been  given  to  the  Servicer  by  the
                 Depositor or the Trustee, or to the Servicer, the Depositor and
                 the   Trustee  by  the  Holders  of   Certificates   evidencing
                 Percentage  Interests  of at least  25% of any  Class  affected
                 thereby; or

          (iii)  confirmation  in writing by any Rating  Agency that  failure to
                 remove the Servicer will, in and of itself,  cause a downgrade,
                 qualification   or  withdrawal  of  the  then  current  ratings
                 assigned to any Class of Certificates; or

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

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

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

          (vii)  the Servicer shall fail to make any Property  Advance  required
                 to be  made  by the  Servicer  hereunder  (whether  or not  the
                 Trustee or the Fiscal Agent makes such Advance),  which failure
                 continues  unremedied  for a period of fifteen  (15) days after
                 the date on which such  Property  Advance was first due (or for
                 any shorter period as may be required, if applicable,  to avoid
                 any lapse in insurance  coverage required under any Mortgage or
                 this  Agreement  with respect to any  Mortgaged  Property or to
                 avoid any  foreclosure  or similar  action with  respect to any
                 Mortgaged  Property  by reason of a failure to pay real  estate
                 taxes  and  assessments  and if the  Trustee  makes a  required
                 Property  Advance  pursuant  to  Section  3.08(a)  due  to  the
                 Servicer's  failure to make a required  Advance,  such Event of
                 Default shall occur immediately upon such Advance); or

          (viii) the Servicer shall no longer be an "approved"  servicer by each
                 of the Rating  Agencies for mortgage pools similar to the Trust
                 Funds;

then,  and in each and every such case,  so long as a Servicer  Event of Default
shall not have been remedied,  the Trustee may, and at the written  direction of
the Holders of at least 25% of the aggregate  Voting Rights of all  Certificates
shall, terminate the Servicer.

     In the  event  that the  Servicer  is also  the  Special  Servicer  and the
Servicer is terminated as provided in this Section 7.01, the Servicer shall also
be terminated as Special Servicer.

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

          (i)    any failure by the Special  Servicer to remit to the Collection
                 Account any amount  required to be so  deposited by the Special
                 Servicer  pursuant to and in accordance  with the terms of this
                 Agreement; or

          (ii)   any failure on the part of the Special Servicer duly to observe
                 or perform in any material  respect any other of the  covenants
                 or  agreements  or  the  breach  of  any   representations   or
                 warranties  on the part of the Special  Servicer  contained  in
                 this Agreement  which  continues  unremedied for a period of 30
                 days after the date on which  written  notice of such  failure,
                 requiring the same to be remedied, shall have been given to the
                 Special Servicer by the Servicer, the Depositor, the Healthcare
                 Adviser  or  the  Trustee,  or to  the  Special  Servicer,  the
                 Servicer,  the  Depositor  and the  Trustee  by the  Holders of
                 Certificates evidencing Percentage Interests of at least 25% of
                 any Class affected thereby; or

          (iii)  confirmation  in writing by any Rating  Agency that  failure to
                 remove the Special  Servicer would,  in and of itself,  cause a
                 downgrade,  qualification  or  withdrawal  of the then  current
                 ratings assigned to any Class of Certificates; or

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

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

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

          (vii)  the Special  Servicer shall no longer be an "approved"  special
                 servicer  by each of the Rating  Agencies  for  mortgage  pools
                 similar to the Trust Fund;

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 of the  above,  with  respect  to the  Mortgage  Loans
conveyed to the Depositor by ContiTrade Loans,  Banc One Mortgage  Capital,  LLC
shall continue to service the ContiTrade  Loans unless such Event of Default has
occurred  with  respect to the  servicing of any  ContiTrade  Loan or the Rating
Agencies  have  confirmed  in writing  that the  retention  of Banc One Mortgage
Capital,  LLC as subservicer would not, in and of itself, cause the then-current
rating  assigned to any Class of  Certificates  to be  qualified,  withdrawn  or
downgraded.

     (c) In the event that the  Servicer or the Special  Servicer is  terminated
pursuant to this Section 7.01, the Trustee (the  "Terminating  Party") shall, by
notice in writing to the  Servicer or the Special  Servicer,  as the case may be
(the "Terminated Party"), terminate all of its rights and obligations under this
Agreement and in and to the Mortgage Loans and the proceeds thereof,  other than
any rights the Terminated  Party 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 and with respect
to the Special Servicer,  its right to receive any Workout Fee subsequent to its
termination as Special Servicer,  pursuant to Section 3.12(c)).  On or after the
receipt by the Terminated  Party, of such written  notice,  all of its authority
and power under this Agreement, whether with respect to the Certificates (except
that the Terminated Party shall retain its rights as a Certificateholder  in the
event and to the extent that it is a Certificateholder) or the Mortgage Loans or
otherwise,  shall pass to and be vested in the Terminating Party pursuant to and
under this Section and,  without  limitation,  the  Terminating  Party is hereby
authorized and empowered to execute and deliver, on behalf of and at the expense
of the Terminated Party, as attorney-in-fact or otherwise, any and all documents
and  other  instruments,  and to do or  accomplish  all  other  acts  or  things
necessary or appropriate  to effect the purposes of such notice of  termination,
whether to complete the transfer and  endorsement  or assignment of the Mortgage
Loans and related documents, or otherwise. The Servicer and the Special Servicer
each  agree in the  event it is  terminated  pursuant  to this  Section  7.01 to
promptly  (and in any event no later than ten Business  Days  subsequent to such
notice) provide,  at its own expense,  the Terminating  Party with all documents
and records  requested by the Terminating  Party to enable the Terminating Party
to assume its functions  hereunder,  and to cooperate with the Terminating Party
and the successor to its responsibilities hereunder in effecting the termination
of its responsibilities and rights hereunder, including, without limitation, the
transfer to the successor Servicer or Special Servicer or the Terminating Party,
as applicable,  for  administration by it of all cash amounts which shall at the
time be or should have been credited by the Servicer or the Special  Servicer to
the Collection Account, and any REO Account, Lock-Box Account or Cash Collateral
Account  thereafter  be received with respect to the Mortgage  Loans,  and shall
promptly provide the Terminating  Party or such successor  Servicer or successor
Special Servicer (which may include the Trustee),  as applicable,  all documents
and  records  reasonably  requested  by it,  such  documents  and  records to be
provided in such form as the  Terminating  Party or such  successor  Servicer or
Special Servicer shall reasonably request (including  electromagnetic  form), to
enable it to assume the Servicer's or Special Servicer's function hereunder. All
reasonable costs and expenses of the Terminating Party or the successor Servicer
or successor  Special  Servicer  incurred in connection  with  transferring  the
Mortgage Files to the successor  Servicer or Special  Servicer and amending this
Agreement to reflect such succession as successor  Servicer or successor Special
Servicer pursuant to this Section 7.01 shall be paid by the predecessor Servicer
or  the  Special  Servicer,  as  applicable,  upon  presentation  of  reasonable
documentation of such costs and expenses. If the predecessor Servicer or Special
Servicer (as the case may be) has not  reimbursed the  Terminating  Party or the
successor  Servicer or Special  Servicer for such expenses  within 90 days after
the presentation of reasonable  documentation,  such expense shall be reimbursed
by the Trust  Fund;  provided  that the  Terminated  Party  shall not thereby be
relieved  of its  liability  for such  expenses.  If and to the extent  that the
Terminated  Party has not reimbursed  such costs and expenses,  the  Terminating
Party shall have an  affirmative  obligation to take all  reasonable  actions to
collect such expenses on behalf of the Trust Fund. Any successor  Servicer shall
remit the Retained  Servicing Fee to the assignee of such Retained Servicing Fee
on the  related  Servicer  Remittance  Date  (or the  Servicer  Remittance  Date
immediately following any late receipt or recovery thereof).

     SECTION 7.02.  Trustee to Act; Appointment of Successor.

     On and after the time the  Servicer  or the  Special  Servicer  receives  a
notice of termination  pursuant to Section 7.01, the Terminating  Party shall be
its  successor in all  respects in its capacity as Servicer or Special  Servicer
under this Agreement and the  transactions set forth or provided for herein and,
except as provided herein, shall be subject to all the responsibilities, duties,
limitations on liability and liabilities relating thereto and arising thereafter
placed on the Servicer or Special  Servicer by the terms and provisions  hereof;
provided,   however,   that   (i)   the   Terminating   Party   shall   have  no
responsibilities,  duties, liabilities or obligations with respect to any act or
omission of the Servicer or Special Servicer and (ii) any failure to perform, or
delay in performing,  such duties or  responsibilities  caused by the Terminated
Party's  failure to  provide,  or delay in  providing,  records,  tapes,  disks,
information  or monies  shall not be  considered  a  default  by such  successor
hereunder.  The Trustee,  as successor  Servicer or successor  Special Servicer,
shall be  indemnified  to the full  extent  provided  the  Servicer  or  Special
Servicer,  as applicable,  under this  Agreement  prior to the Servicer's or the
Special  Servicer's  termination.  The  appointment  of a successor  Servicer or
successor  Special  Servicer  shall not affect any liability of the  predecessor
Servicer or Special  Servicer which may have arisen prior to its  termination as
Servicer or Special Servicer.  The Terminating Party shall not be liable for any
of the representations and warranties of the Servicer or Special Servicer herein
or in any  related  document  or  agreement,  for any acts or  omissions  of the
predecessor  Servicer or predecessor Special Servicer or for any losses incurred
in respect of any Permitted  Investment by the Servicer pursuant to Section 3.07
hereunder  nor shall the  Trustee be  required to  purchase  any  Mortgage  Loan
hereunder. As compensation therefor, the Terminating Party as successor Servicer
or successor Special Servicer shall be entitled to the Servicing Compensation or
Special  Servicing  Compensation,  as applicable,  and all funds relating to the
Mortgage Loans that accrue after the date of the Terminating  Party's succession
to which the  Servicer  or  Special  Servicer  would have been  entitled  if the
Servicer or Special  Servicer,  as  applicable,  had continued to act hereunder,
subject to any prior assignment of the Retained  Servicing Fee. In the event any
Advances  made by the  Servicer and the Trustee or the Fiscal Agent shall at any
time be  outstanding,  or any amounts of interest  thereon  shall be accrued and
unpaid,  all amounts available to repay Advances and interest hereunder shall be
applied  entirely to the  Advances  made by the Trustee or the Fiscal Agent (and
the accrued and unpaid interest thereon), until such Advances and interest shall
have been repaid in full.  Notwithstanding  the above,  the  Trustee  may, if it
shall be  unwilling  to so act,  or shall,  if it is unable to so act, or if the
Holders of Certificates  entitled to at least 25% of the aggregate Voting Rights
so request in writing to the  Trustee,  or if neither the Trustee nor the Fiscal
Agent is rated by each Rating  Agency in one of its two highest  long-term  debt
rating categories or if the Rating Agencies do not provide written  confirmation
that the  succession  of the  Trustee,  as  Servicer  or  Special  Servicer,  as
applicable, will not cause a downgrade,  qualification or withdrawal of the then
current ratings assigned to the Certificates,  promptly  appoint,  or petition a
court of  competent  jurisdiction  to appoint,  any  established  mortgage  loan
servicing  institution  the appointment of which will not result in a downgrade,
qualification  or withdrawal of the then current  rating or ratings  assigned to
any Class of Certificates as evidenced in writing by each Rating Agency,  as the
successor to the Servicer or Special Servicer,  as applicable,  hereunder in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Servicer or Special Servicer hereunder. No appointment of a successor to the
Servicer or Special  Servicer  hereunder shall be effective until the assumption
by such successor of all the Servicer's or Special Servicer's  responsibilities,
duties and  liabilities  hereunder.  Pending  appointment  of a successor to the
Servicer (or the Special  Servicer if the Special Servicer is also the Servicer)
hereunder,  unless the Trustee shall be  prohibited  by law from so acting,  the
Trustee  shall  act in such  capacity  as herein  above  provided.  Pending  the
appointment of a successor to the Special Servicer,  unless the Servicer is also
the Special  Servicer,  the Servicer shall act in such  capacity.  In connection
with such appointment and assumption described herein, the Trustee may make such
arrangements  for the compensation of such successor out of payments on Mortgage
Loans as it and such successor shall agree,  subject to the continuing  right of
the Servicer or its assigns to receive the  Retained  Servicing  Fee;  provided,
however,  that no such  compensation  shall be in excess of that  permitted  the
Terminated  Party  hereunder  (net of any  Retained  Servicing  Fee),  provided,
further, that if no successor to the Terminated Party can be obtained to perform
the obligations of such Terminated Party hereunder,  additional amounts shall be
paid to such  successor  and  such  amounts  in  excess  of that  permitted  the
Terminated  Party  shall be treated  as  Realized  Losses.  The  Depositor,  the
Trustee,  the Servicer or Special  Servicer and such  successor  shall take such
action,  consistent with this Agreement, as shall be necessary to effectuate any
such succession.

     SECTION 7.03.  Notification to Certificateholders.

     (a) Upon any termination pursuant to Section 7.01 above or appointment of a
successor to the Servicer or the Special Servicer, the Trustee shall give prompt
written  notice  thereof to  Certificateholders  at their  respective  addresses
appearing in the Certificate Register and to each Rating Agency.

     (b) Within 30 days after the  occurrence of any Event of Default of which a
Responsible  Officer of the Trustee  has actual  knowledge,  the  Trustee  shall
transmit by mail to all Holders of Certificates and to each Rating Agency notice
of such Event of Default,  unless such Event of Default shall have been cured or
waived.

     SECTION 7.04.  Other Remedies of Trustee.

     During  the  continuance  of any  Servicer  Event of  Default  or a Special
Servicer Event of Default,  so long as such Servicer Event of Default or Special
Servicer  Event of Default,  if applicable,  shall not have been  remedied,  the
Trustee,  in addition to the rights  specified in Section  7.01,  shall have the
right,  in its own name as trustee of an express trust,  to take all actions now
or hereafter  existing at law, in equity or by statute to enforce its rights and
remedies and to protect the interests,  and enforce the rights and remedies,  of
the  Certificateholders  (including  the  institution  and  prosecution  of  all
judicial, administrative and other proceedings and the filing of proofs of claim
and debt in connection  therewith).  In such event, the legal fees, expenses and
costs of such action and any liability  resulting  therefrom  shall be expenses,
costs and liabilities of the Trust Fund, and the Trustee shall be entitled to be
reimbursed  therefor  from the  Collection  Account as provided in Section 3.06.
Except as otherwise expressly provided in this Agreement, no remedy provided for
by this  Agreement  shall be exclusive of any other  remedy,  and each and every
remedy shall be  cumulative  and in addition to any other remedy and no delay or
omission to exercise  any right or remedy  shall impair any such right or remedy
or shall be deemed to be a waiver of any  Servicer  Event of  Default or Special
Servicer  Event of Default,  if applicable.  The Trustee,  the Depositor and the
Certificateholders  hereby  irrevocably  waive  any right to  counterclaim  with
respect to, off-set of or other defense to payment of the Retained Servicing Fee
and no act or omission of the Servicer  shall release or impair the right of any
assignee of the Servicer with respect to such Retained  Servicing Fee to receive
such Retained Servicing Fee.

     SECTION 7.05.  Waiver of Past Events of Default; Termination.

     The  Holders  of  Certificates  evidencing  not less  than  66-2/3%  of the
aggregate  Voting  Rights of the  Certificates  may, on behalf of all Holders of
Certificates,  waive any  default by the  Servicer  or Special  Servicer  in the
performance of its obligations hereunder and its consequences,  except a default
in making any required deposits (including P&I Advances) to or payments from the
Collection  Account or the  Distribution  Account or in  remitting  payments  as
received,  in each case in accordance with this Agreement.  Upon any such waiver
of a past default,  such default shall cease to exist,  and any Event of Default
arising  therefrom  shall be deemed to have been  remedied for every  purpose of
this  Agreement.  No such waiver shall extend to any subsequent or other default
or impair any right consequent thereon.


<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 7.05 shall  exercise  such of the  rights  and  powers  vested in it by this
Agreement,  and use the same  degree of care and skill in their  exercise,  as a
prudent person would exercise or use under the  circumstances  in the conduct of
such person's own affairs.

     (b) The Trustee, upon receipt of any resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform on their face to the requirements of this Agreement;  provided, however,
that,  the Trustee shall not be  responsible  for the accuracy or content of any
such resolution,  certificate,  statement,  opinion,  report, document, order or
other instrument  provided to it hereunder.  If any such instrument is found not
to  conform  on its face to the  requirements  of this  Agreement  in a material
manner,  the Trustee shall  request the provider of such  instrument to have the
instrument  corrected,  and if the  instrument is not corrected to the Trustee's
reasonable  satisfaction,  the  Trustee  will  provide  notice  thereof  to  the
Certificateholders.

     (c)  Neither the Trustee  nor any of its  officers,  directors,  employees,
agents or  "control"  persons  within  the  meaning  of the Act  shall  have any
liability arising out of or in connection with this Agreement,  provided,  that,
subject to Section  8.02, no provision of this  Agreement  shall be construed to
relieve the Trustee,  or any such person,  from  liability for its own negligent
action,  its own negligent  failure to act or its own willful  misconduct or its
own bad faith; and provided, further, that:

          (i)   Prior  to the  occurrence  of an  Event  of  Default  of which a
                Responsible  Officer of the  Trustee has actual  knowledge,  and
                after the curing or waiver of all such  Events of Default  which
                may have  occurred,  the duties and  obligations  of the Trustee
                shall be  determined  solely by the express  provisions  of this
                Agreement,  the  Trustee  shall  not be  liable  except  for the
                performance of such duties and  obligations as are  specifically
                set forth in this Agreement, no implied covenants or obligations
                shall be read into this  Agreement  against the Trustee  and, in
                the absence of bad faith on the part of the Trustee, the Trustee
                may conclusively rely, as to the truth of the statements and the
                correctness  of  the  opinions  expressed   therein,   upon  any
                resolutions,   certificates,   statements,   reports,  opinions,
                documents,  orders or other instruments furnished to the Trustee
                that conform on their face to the requirements of this Agreement
                to the  extent  set  forth  herein  without  responsibility  for
                investigating the contents thereof;

          (ii)  The  Trustee  shall  not be  personally  liable  for an error of
                judgment  made  in  good  faith  by  a  Responsible  Officer  or
                Responsible Officers, unless it shall be proved that the Trustee
                was negligent in ascertaining the pertinent facts;

          (iii) The Trustee shall not be  personally  liable with respect to any
                action  taken,  suffered  or  omitted  to be taken by it in good
                faith  in   accordance   with  the   direction   of  Holders  of
                Certificates  entitled  to  greater  than 50% of the  Percentage
                Interests (or such other  percentage as is specified  herein) of
                each affected  Class,  or of the aggregate  Voting Rights of the
                Certificates,   relating  to  the  time,  method  and  place  of
                conducting  any  proceeding  for  any  remedy  available  to the
                Trustee,  or exercising  any trust or power  conferred  upon the
                Trustee, under this Agreement;

          (iv)  Neither  the  Trustee  nor  any  of  its  respective  directors,
                officers,   employees,   agents  or  control  persons  shall  be
                responsible  for any act or  omission of any  Custodian,  Paying
                Agent or  Certificate  Registrar that is not an Affiliate of the
                Trustee  and  that  is  selected  other  than  by  the  Trustee,
                performed or omitted in  compliance  with any custodial or other
                agreement,  or any  act or  omission  of the  Servicer,  Special
                Servicer, the Depositor or any other Person, including,  without
                limitation,  in connection  with actions taken  pursuant to this
                Agreement;

          (v)   The  Trustee  shall not be under any  obligation  to appear  in,
                prosecute or defend any legal action which is not  incidental to
                its  respective  duties  as  Trustee  in  accordance  with  this
                Agreement (and, if it does, all legal expenses and costs of such
                action shall be expenses  and costs of the Trust Fund),  and the
                Trustee  shall be entitled to be  reimbursed  therefor  from the
                Collection  Account,  unless such legal action arises out of the
                negligence  or bad  faith of the  Trustee  or any  breach  of an
                obligation, representation,  warranty or covenant of the Trustee
                contained herein; and

          (vi)  The  Trustee  shall not be charged  with  knowledge  of any act,
                failure to act or breach of any Person  upon the  occurrence  of
                which the Trustee may be required to act,  unless a  Responsible
                Officer of the Trustee obtains actual knowledge of such failure.
                The  Trustee  shall be deemed to have  actual  knowledge  of the
                Servicer's  or  the  Special   Servicer's   failure  to  provide
                scheduled  reports,  certificates  and  statements  when  and as
                required  to be  delivered  to  the  Trustee  pursuant  to  this
                Agreement.

     None of the provisions contained in this Agreement shall require either the
Trustee,  in its capacity as Trustee, or the Fiscal Agent, to expend or risk its
own funds, or otherwise  incur financial  liability in the performance of any of
its duties  hereunder,  or in the exercise of any of its rights or powers, if in
the opinion of the Trustee or the Fiscal Agent,  respectively,  the repayment of
such  funds  or  adequate  indemnity  against  such  risk  or  liability  is not
reasonably assured to it, and none of the provisions contained in this Agreement
shall in any event  require the Trustee to perform,  or be  responsible  for the
manner of performance  of, any of the obligations of the Servicer or the Special
Servicer under this  Agreement,  except during such time, if any, as the Trustee
shall be the  successor  to, and be vested with the rights,  duties,  powers and
privileges of, the Servicer or the Special Servicer in accordance with the terms
of this Agreement. Neither the Trustee nor the Fiscal Agent shall be required to
post any surety or bond of any kind in connection  with its  performance  of its
obligations  under this  Agreement  and neither the Trustee nor the Fiscal Agent
shall  be  liable  for any loss on any  investment  of  funds  pursuant  to this
Agreement.

     SECTION 8.02.  Certain Matters Affecting the Trustee.

     (a) Except as otherwise provided in Section 8.01:

          (i)   The Trustee may request  and/or rely upon and shall be protected
                in  acting  or  refraining  from  acting  upon  any  resolution,
                Officers'  Certificate,  certificate  of  auditors  or any other
                certificate,  statement,  instrument,  opinion,  report, notice,
                request,  consent,  order,  appraisal,  bond or  other  paper or
                document  reasonably  believed  by it to be genuine  and to have
                been signed or  presented by the proper party or parties and the
                Trustee shall have no responsibility to ascertain or confirm the
                genuineness of any such party or parties;

          (ii)  The Trustee may consult  with counsel and any Opinion of Counsel
                shall be full  and  complete  authorization  and  protection  in
                respect  of any  action  taken  or  suffered  or  omitted  by it
                hereunder in good faith and in  accordance  with such Opinion of
                Counsel;

          (iii) (A) The  Trustee  shall  be under no  obligation  to  institute,
                conduct or defend any litigation hereunder or in relation hereto
                at   the   request,   order   or   direction   of   any  of  the
                Certificateholders,   pursuant   to  the   provisions   of  this
                Agreement,  unless such Certificateholders shall have offered to
                the Trustee reasonable  security or indemnity against the costs,
                expenses  and  liabilities  which  may be  incurred  therein  or
                thereby;   (B)  the  right  of  the   Trustee  to  perform   any
                discretionary  act  enumerated  in this  Agreement  shall not be
                construed as a duty, and the Trustee shall not be answerable for
                other  than  its   negligence  or  willful   misconduct  in  the
                performance  of any such act; and (C) provided,  that subject to
                the foregoing clause (A), nothing contained herein shall relieve
                the Trustee of the obligations,  upon the occurrence of an Event
                of  Default  (which  has not been  cured or  waived)  of which a
                Responsible  Officer of the  Trustee  has actual  knowledge,  to
                exercise  such of the  rights  and  powers  vested in it by this
                Agreement, and to use the same degree of care and skill in their
                exercise,  as a prudent  person would  exercise or use under the
                circumstances in the conduct of such person's own affairs;

          (iv)  Neither  the  Trustee  nor  any  of  its  directors,   officers,
                employees,  Affiliates,  agents or "control"  persons within the
                meaning  of the Act shall be  personally  liable  for any action
                taken,  suffered  or omitted by it in good faith and  reasonably
                believed  by  the  Trustee  to  be   authorized  or  within  the
                discretion  or  rights  or  powers  conferred  upon  it by  this
                Agreement;

          (v)   The Trustee  shall not be bound to make any  investigation  into
                the  facts or  matters  stated in any  resolution,  certificate,
                statement,   instrument,   opinion,   report,  notice,  request,
                consent,  order,  approval,  bond or other  paper  or  document,
                unless  requested in writing to do so by Holders of Certificates
                entitled  to at  least  25%  (or  such  other  percentage  as is
                specified  herein) of the  Percentage  Interests of any affected
                Class;   provided,   however,  that  if  the  payment  within  a
                reasonable  time  to the  Trustee  of  the  costs,  expenses  or
                liabilities  likely to be  incurred  by it in the making of such
                investigation is, in the opinion of the Trustee,  not reasonably
                assured to the  Trustee by the  security  afforded  to it by the
                terms of this  Agreement,  the Trustee  may  require  reasonable
                indemnity  against  such  expense or liability as a condition to
                taking any such  action.  The  reasonable  expense of every such
                investigation  shall  be paid  by the  Servicer  or the  Special
                Servicer  if an Event of  Default  shall  have  occurred  and be
                continuing  relating to the Servicer,  or the Special  Servicer,
                respectively, and otherwise by the Certificateholders requesting
                the investigation; and

          (vi)  The Trustee may execute any of the trusts or powers hereunder or
                perform any duties  hereunder  either  directly or by or through
                agents or attorneys but shall not be relieved of the 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 either the Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to
qualify as a REMIC at any time that any  Certificates are outstanding or subject
either the Upper-Tier  REMIC or the Lower-Tier  REMIC to any tax under the REMIC
Provisions or other  applicable  provisions  of federal,  state and local law or
ordinances.

     (c)  All  rights  of  action  under  this  Agreement  or  under  any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

     The Trustee shall have no duty to conduct any affirmative  investigation as
to the occurrence of any condition requiring the repurchase of any Mortgage Loan
by the Depositor  pursuant to this Agreement or the  eligibility of any Mortgage
Loan for purposes of this Agreement.

     SECTION 8.03.  Trustee  and Fiscal  Agent Not Liable  for  Certificates  or
                    Mortgage Loans.

     The recitals contained herein and in the Certificates shall not be taken as
the statements of the Trustee,  the Fiscal Agent,  the Servicer,  or the Special
Servicer  and the  Trustee,  the Fiscal  Agent,  the  Servicer  and the  Special
Servicer assume no responsibility for their correctness. The Trustee, the Fiscal
Agent,  the  Servicer  and  the  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 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 Servicer or the Special  Servicer  pursuant to Section  7.02);
the validity of the  assignment of any Mortgage Loan to the Trust Fund or of any
intervening  assignment;  the completeness of any Mortgage File; the performance
or  enforcement of any Mortgage Loan (other than if the Trustee shall assume the
duties of the Servicer or the Special  Servicer  pursuant to Section 7.02);  the
compliance  by the  Depositor,  the  Servicer or the Special  Servicer  with any
warranty or representation  made under this Agreement or in any related document
or the accuracy of any such  warranty or  representation  prior to the Trustee's
receipt of notice or other  discovery  of any  non-compliance  therewith  or any
breach thereof;  any investment of monies by or at the direction of the Servicer
or any loss  resulting  therefrom,  it being  understood  that the Trustee shall
remain  responsible  for  any  Trust  Fund  property  that  it may  hold  in its
individual capacity; the acts or omissions of any of the Depositor, the Servicer
or the Special  Servicer  (other than if the Trustee  shall assume the duties of
the Servicer or Special Servicer pursuant to Section 7.02) or any subservicer or
any Borrower;  any action of the Servicer or Special Servicer (other than if the
Trustee shall assume the duties of the Servicer or Special Servicer  pursuant to
Section 7.02) or any subservicer taken in the name of the Trustee, except to the
extent such action is taken at the express written direction of the Trustee; the
failure of the  Servicer or the Special  Servicer or any  subservicer  to act or
perform  any duties  required  of it on behalf of the Trust Fund or the  Trustee
hereunder;  or any action by or omission of the Trustee taken at the instruction
of the Servicer or the Special  Servicer (other than if the Trustee shall assume
the duties of the  Servicer or the Special  Servicer  pursuant to Section  7.02)
unless the taking of such action is not  permitted by the express  terms of this
Agreement;  provided,  however, that the foregoing shall not relieve the Trustee
of its  obligation  to  perform  its  duties as  specifically  set forth in this
Agreement. Neither the Trustee nor the Fiscal Agent shall be accountable for the
use or application by the Depositor, the Servicer or the Special Servicer of any
of the Certificates or of the proceeds of such  Certificates,  or for the use or
application  of any funds paid to the  Depositor,  the  Servicer  or the Special
Servicer in respect of the  assignment of the Mortgage  Loans or deposited in or
withdrawn  from  the  Collection  Account,   Distribution  Account,   Upper-Tier
Distribution  Account,  Lock  Box  Account,  Cash  Collateral  Account,  Reserve
Accounts,  Default Interest Distribution Account or Excess Interest Distribution
Account or any other  account  maintained by or on behalf of the Servicer or the
Special Servicer,  other than any funds held by the Trustee or the Fiscal Agent,
as  applicable.  Neither  the  Trustee  nor the  Fiscal  Agent  shall  have  any
responsibility for filing any financing or continuation  statement in any public
office at any time or to  otherwise  perfect or maintain the  perfection  of any
security interest or lien granted to it hereunder (unless the Trustee shall have
become  the  successor  Servicer)  or to record  this  Agreement.  In making any
calculation  hereunder  which  includes  as a  component  thereof the payment or
distribution  of  interest  for a stated  period at a stated rate "to the extent
permitted by  applicable  law," the Trustee shall assume that such payment is so
permitted unless a Responsible  Officer of the Trustee has actual knowledge,  or
receives  an Opinion  of Counsel  (at the  expense of the Person  asserting  the
impermissibility)  to  the  effect,  that  such  payment  is  not  permitted  by
applicable law.

     SECTION 8.04.  Trustee and Fiscal Agent May Own Certificates.

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

     SECTION 8.05.  Payment of Trustee's Fees and Expenses; Indemnification.

     (a) The  Trustee  or any  successor  Trustee  shall  be  entitled,  on each
Distribution  Date,  to the  Trustee  Fee  (which  shall not be  limited  by any
provision of law in regard to the compensation of a trustee of an express trust)
for all services  rendered by the Trustee in the  execution of the trusts hereby
created  and in the  exercise  and  performance  of any of the powers and duties
hereunder of the Trustee,  which  Trustee Fee shall be paid to the Trustee prior
to  the   distribution   on   such   Distribution   Date  of   amounts   to  the
Certificateholders.  In  the  event  that  the  Trustee  assumes  the  servicing
responsibilities  of the Servicer or the Special Servicer  hereunder pursuant to
or  otherwise  arising  from the  resignation  or removal of the Servicer or the
Special Servicer, the Trustee shall be entitled to the compensation to which the
Servicer or the Special  Servicer,  as the case may be, would have been entitled
(except with respect to the Retained Servicing Fee).

     (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 set forth herein and to
the extent such  payments  are  "unanticipated  expenses  incurred by the REMIC"
within the meaning of Treasury Regulations Section  1.860G-1(b)(iii)  except any
such expense,  disbursement  or advance as may arise from its  negligence or bad
faith;  provided,  however, that, subject to the last paragraph of Section 8.01,
neither  the Trustee  nor the Fiscal  Agent  shall  refuse to perform any of its
duties  hereunder  solely as a result of the  failure to be paid the Trustee Fee
and the  Trustee's  expenses  or any  sums  due to the  Fiscal  Agent.  The term
"unanticipated  expenses  incurred by a REMIC" shall include any fees,  expenses
and disbursement of any separate trustee or co-trustee appointed hereunder, only
to the  extent  such  fees,  expenses  and  disbursements  were  not  reasonably
anticipated as of the Closing Date and the losses, liabilities,  damages, claims
or expenses  (including  reasonable  attorneys' fees) incurred or advanced by an
Indemnified  Party  in  connection  with  any  litigation  arising  out of  this
Agreement,  including, without limitation, under Section 2.03, Section 3.10, the
third paragraph of Section 3.11, Section 4.05 and Section 7.01.

     The  Servicer  and  the  Special  Servicer  covenant  and  agree  to pay or
reimburse the Trustee for the reasonable  expenses,  disbursements  and advances
incurred or made by the Trustee in connection with any transfer of the servicing
responsibilities  of  the  Servicer  or  the  Special  Servicer,   respectively,
hereunder,  pursuant to or otherwise  arising from the resignation or removal of
the Servicer,  in accordance  with any of the  provisions of this Agreement (and
including the reasonable fees and expenses and  disbursements of its counsel and
all other  persons  not  regularly  in its  employ),  except  any such  expense,
disbursement  or advance as may arise  from the  negligence  or bad faith of the
Trustee.

     (c) Each of the Paying Agent, the Certificate Registrar, the Custodian, the
Depositor, the Servicer and the Special Servicer (each, an "Indemnifying Party")
shall indemnify the Trustee and the Fiscal Agent and their respective Affiliates
and each of the directors,  officers,  employees and agents of the Trustee,  the
Fiscal Agent and their respective Affiliates (each, an "Indemnified Party"), and
hold  each of  them  harmless  against  any and  all  claims,  losses,  damages,
penalties,  fines, forfeitures,  reasonable and necessary legal fees and related
costs,  judgments,  and any other costs,  fees and expenses that the Indemnified
Party  may  sustain  in  connection  with  this  Agreement  (including,  without
limitation,  reasonable  fees  and  disbursements  of  counsel  incurred  by the
Indemnified Party in any action or proceeding between the Indemnifying Party and
the Indemnified  Party or between the  Indemnified  Party and any third party or
otherwise)  related  to  each  such  Indemnifying   Party's  respective  willful
misconduct, bad faith, fraud and/or negligence in the performance of each of its
respective duties hereunder or by reason of reckless disregard of its respective
obligations  and duties  hereunder  (including in the case of the Servicer,  any
agent of the Servicer or subservicer).

     (d) The Trust Fund shall indemnify each Indemnified Party from, and hold it
harmless  against,  any  and  all  losses,   liabilities,   damages,  claims  or
unanticipated  expenses  (including,  without  limitation,  reasonable  fees and
disbursements  of counsel  incurred  by the  Indemnified  Party in any action or
proceeding  between the Indemnifying  Party and the Indemnified Party or between
the  Indemnified  Party and any third party or otherwise)  arising in respect of
this  Agreement  or the  Certificates  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 right of  reimbursement  of the  Indemnified
Parties  under  this  Section  8.05(d)  shall be  senior  to the  rights  of all
Certificateholders.

     (e)  Notwithstanding  anything  herein to the  contrary,  this Section 8.05
shall survive the  termination or maturity of this Agreement or the  resignation
or removal of the  Trustee or the Fiscal  Agent,  as the case may be, as regards
rights  accrued  prior to such  resignation  or removal and (with respect to any
acts or omissions during their respective  tenures) the resignation,  removal or
termination  of the  Servicer,  the  Special  Servicer,  the Paying  Agent,  the
Certificate Registrar or the Custodian.

     (f) This Section 8.05 shall be expressly  construed to include,  but not be
limited to, such indemnities,  compensation, expenses, disbursements,  advances,
losses,  liabilities,  damages  and the like,  as may  pertain  or relate to any
environmental law or environmental matter.

     SECTION 8.06.  Eligibility Requirements for Trustee.

     The Trustee  hereunder  shall at all times be a corporation  or association
organized and doing business under the laws of any state or the United States of
America,  authorized  under such laws to exercise  corporate trust powers and to
accept the trust conferred under this Agreement,  having a combined  capital and
surplus of at least $50,000,000 and a rating on its unsecured  long-term debt of
at least  "BBB" by Fitch and "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 "Aa2" by  Moody's  (without  regard to any plus or minus or numeric
qualifier)  the rating on the unsecured long term debt of the Trustee must be at
least "AA" by Fitch 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 Servicer (except during any period when the Trustee has assumed
the  duties  of  the  Servicer   pursuant  to  Section  7.02);   provided  that,
notwithstanding  that the long-term  unsecured debt of LaSalle National Bank and
ABN AMRO Bank N.V. are not rated by Fitch,  LaSalle National Bank shall not fail
to qualify as Trustee  solely by virtue of the lack of such  ratings  until such
time as Fitch shall notify the Trustee, the Servicer and the Special Servicer in
writing that LaSalle National Bank is no longer exempt from the foregoing rating
requirements imposed by this sentence. If a corporation or association publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of the aforesaid  supervising or examining authority,  then for purposes of this
Section the combined capital and surplus of such corporation  shall be deemed to
be its  combined  capital and surplus as set forth in its most recent  report of
condition so  published.  In the event that the place of business from which the
Trustee administers the Trust Fund is a state or local jurisdiction that imposes
a tax on  the  Trust  Fund  or the  net  income  of a  REMIC  (other  than a tax
corresponding  to a tax imposed  under the REMIC  Provisions)  the Trustee shall
elect  either  to (i)  resign  immediately  in the  manner  and with the  effect
specified  in Section  8.07,  (ii) pay such tax and continue as Trustee or (iii)
administer  the Trust  Fund from a state  and local  jurisdiction  that does not
impose such a tax. In case at any time the Trustee shall cease to be eligible in
accordance  with the  provisions  of this  Section,  the  Trustee  shall  resign
immediately in the manner and with the effect specified in Section 8.07.

     SECTION 8.07.  Resignation and Removal of the Trustee.

     The Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice  thereof to the  Depositor,  the Servicer,  the
Special  Servicer and each Rating Agency.  Upon such notice of resignation,  the
Fiscal  Agent shall also be deemed to have been removed  and,  accordingly,  the
Servicer shall promptly  appoint a successor  Trustee,  the appointment of which
would not, as  evidenced  in writing,  in and of itself,  result in a downgrade,
qualification  or withdrawal  by any Rating  Agency 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 by any Rating
Agency 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  Depositor  or  Servicer,  or if at any time the  Trustee  shall
become  incapable of acting,  or shall be adjudged  bankrupt or insolvent,  or a
receiver of the Trustee or of its  property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation,  conservation or liquidation, 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  Depositor  or the  Servicer may remove the
Trustee and the Fiscal Agent and the Servicer shall promptly appoint a successor
Trustee  and  successor  Fiscal  Agent by  written  instrument,  which  shall be
delivered  to the Trustee and the Fiscal  Agent so removed and to the  successor
Trustee and the successor Fiscal Agent.

     The Holders of  Certificates  entitled to at least 50% of the Voting Rights
may at any time remove the Trustee and the Fiscal  Agent (and any removal of the
Trustee  shall be deemed to be a removal also of the Fiscal Agent) and appoint a
successor   Trustee  and  successor  Fiscal  Agent  by  written   instrument  or
instruments,   in   seven   originals,   signed   by  such   Holders   or  their
attorneys-in-fact  duly authorized,  one complete set of which instruments shall
be delivered to the  Depositor,  one complete set to the Servicer,  one complete
set to the Trustee so  removed,  one  complete  set to the Fiscal  Agent  deemed
removed, one complete set to the successor Trustee so appointed and one complete
set to the successor Fiscal Agent so appointed.

     In addition,  if the Trustee is terminated  without cause,  the terminating
party  shall pay all of the  expenses  of the  Trustee  necessary  to effect the
transfer of its responsibilities to the successor Trustee.

     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
Depositor,  the Servicer and to the predecessor  Trustee and predecessor  Fiscal
Agent, as the case may be,  instruments  accepting their appointment  hereunder,
and  thereupon  the  resignation  or  removal  of the  predecessor  Trustee  and
predecessor  Fiscal Agent shall become effective and such successor  Trustee and
successor  Fiscal  Agent,  without any further act,  deed or  conveyance,  shall
become fully vested with all the rights,  powers,  duties and obligations of its
predecessor hereunder, with the like effect as if originally named as Trustee or
Fiscal Agent herein, provided that the appointment of such successor Trustee and
successor  Fiscal  Agent  shall  not,  as  evidenced  in  writing,  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  Depositor  and the  predecessor  Trustee shall execute and deliver such
instruments  and do such other  things as may  reasonably  be required  for more
fully and certainly  vesting and  confirming  in the successor  Trustee all such
rights,  powers,  duties and  obligations.  No  successor  Trustee  shall accept
appointment  as  provided  in  this  Section  8.08  unless  at the  time of such
acceptance  such  successor  Trustee shall be eligible  under the  provisions of
Section 8.06.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section 8.08, the Depositor  shall mail notice of the succession of such Trustee
hereunder  to all Holders of  Certificates  at their  addresses  as shown in the
Certificate  Register. If the Depositor fails to mail such notice within 10 days
after acceptance of appointment by the successor Trustee,  the successor Trustee
shall cause such notice to be mailed at the expense of the Depositor.

     (b) Any  successor  Trustee  or Fiscal  Agent  appointed  pursuant  to this
Agreement shall 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
Depositor and the Trustee  acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act (at the expense of the  Trustee) as  co-trustee  or  co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  Person or  Persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations,  rights
and trusts as the Depositor and the Trustee may consider necessary or desirable.
If the Depositor shall not have joined in such appointment  within 15 days after
the  receipt by it of a request  so to do, or in case an Event of Default  shall
have occurred and be continuing,  the Trustee alone shall have the power to make
such  appointment.  Except as required by applicable  law, the  appointment of a
co-trustee   or  separate   trustee   shall  not  relieve  the  Trustee  of  its
responsibilities,  obligations  and  liabilities  hereunder.  No  co-trustee  or
separate trustee hereunder shall be required to meet the terms of eligibility as
a successor  Trustee  under  Section 8.06  hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section 8.10, all rights,  powers,  duties and obligations  conferred or
imposed upon the Trustee  shall be  conferred  or imposed upon and  exercised or
performed by the Trustee and such  separate  trustee or  co-trustee  jointly (it
being  understood that such separate  trustee or co-trustee is not authorized to
act separately  without the Trustee  joining in such act),  except to the extent
that under any law of any  jurisdiction  in which any particular act or acts are
to be  performed  (whether as Trustee  hereunder or as successor to the Servicer
hereunder),  the Trustee shall be incompetent or unqualified to perform such act
or acts, in which event such rights,  powers, duties and obligations  (including
the  holding  of title to the  Trust  Fund or any  portion  thereof  in any such
jurisdiction)  shall be  exercised  and  performed by such  separate  trustee or
co-trustee solely at the direction of the Trustee.

     No trustee under this Agreement shall be personally liable by reason of any
act or omission of any other trustee under this Agreement. The Depositor and the
Trustee acting  jointly may at any time accept the  resignation of or remove any
separate  trustee or co-trustee,  or if the separate trustee or co-trustee is an
employee of the Trustee,  the Trustee acting alone may accept the resignation of
or remove any separate trustee or co-trustee.

     Any notice,  request or other  writing given to the Trustee shall be deemed
to have been given to each of the then  separate  trustees and  co-trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article  VIII.  Every such  instrument  shall be filed with the Trustee.
Each  separate  trustee  and  co-trustee,  upon  its  acceptance  of the  trusts
conferred,  shall be  vested  with the  estates  or  property  specified  in its
instrument of appointment, either jointly with the Trustee or separately, as may
be  provided  therein,   subject  to  all  the  provisions  of  this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  In no
event shall any such separate trustee or co-trustee be entitled to any provision
relating to the conduct of affecting the liability of or affording protection to
such  separate  trustee or  co-trustee  that  imposes a standard of conduct less
stringent  than  that  imposed  by  the  Trustee  hereunder,  affording  greater
protection  than that  afforded to the Trustee  hereunder or providing a greater
limit on liability than that provided to the Trustee hereunder.

     Any separate trustee or co-trustee may, at any time, constitute the Trustee
its agent or attorney-in-fact,  with full power and authority, to the extent not
prohibited by law, to do any lawful act under or in respect of this Agreement on
its behalf and in its name.  If any separate  trustee or  co-trustee  shall die,
become  incapable  of  acting,  resign  or  be  removed,  all  of  its  estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

     Section 8.11.  Fiscal Agent Appointed; Concerning the Fiscal Agent.

     (a) The Trustee  hereby  appoints ABN AMRO Bank N.V. as the initial  Fiscal
Agent  hereunder for the purposes of exercising and  performing the  obligations
and duties imposed upon the Fiscal Agent by Sections 3.24 and 4.06.

     (b) The Fiscal Agent undertakes to perform such duties and only such duties
as are specifically set forth in Sections 3.24 and 4.06.

     (c) No provision of this Agreement shall be construed to relieve the Fiscal
Agent from  liability  for its own  negligent  failure to act or its own willful
misfeasance 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 Sections 3.24 and 4.06,  the
Fiscal Agent shall not be liable except for the  performance  of such duties and
obligations,  no  implied  covenants  or  obligations  shall be read  into  this
Agreement  against the Fiscal Agent and, in the absence of bad faith on the part
of the Fiscal Agent, the Fiscal Agent may conclusively rely, as to the truth and
correctness  of the  statements  or  conclusions  expressed  therein,  upon  any
resolutions,  certificates,  statements, opinions, reports, documents, orders or
other instruments furnished to the Fiscal Agent by the Depositor,  the Servicer,
the Special  Servicer  or the Trustee and which on their face do not  contradict
the  requirements of this  Agreement,  and (ii) the provisions of clause (ii) of
Section 8.01(c) shall apply to the Fiscal Agent.

     (d) Except as otherwise provided in Section 8.11(c),  the Fiscal Agent also
shall have the benefit of provisions of clauses (i), (ii), (iii) (other than the
proviso thereto), (iv), (v) (other than the proviso thereto) and (vi) of Section
8.02(a).


<PAGE>
                                   ARTICLE IX

                                   TERMINATION

     SECTION 9.01.  Termination.

     (a) The respective  obligations and  responsibilities of the Servicer,  the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created hereby
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain  notices to  Certificateholders  as hereinafter set
forth) shall terminate  immediately  following the occurrence of the last action
required  to be  taken  by  the  Trustee  pursuant  to  this  Article  IX on the
Termination Date;  provided,  however,  that in no event shall the trust created
hereby continue beyond the expiration of twenty-one  years from the death of the
last survivor of the  descendants of Joseph P. Kennedy,  the late  Ambassador of
the United States to the United Kingdom, living on the date hereof.

     (b) The Trust Fund, the Upper-Tier  REMIC and the Lower-Tier REMIC shall be
terminated and the assets of the Trust Fund shall be sold or otherwise  disposed
of in connection  therewith,  only pursuant to a "plan of complete  liquidation"
within the  meaning of Code  Section  860F(a)(4)(A)  providing  for the  actions
contemplated by the provisions hereof pursuant to which the applicable Notice of
Termination is given and requiring that the Trust Fund, the Upper-Tier REMIC and
the Lower-Tier  REMIC shall terminate on a Distribution  Date occurring not more
than 90 days following the date of adoption of the plan of complete liquidation.
For purposes of this Section 9.01(b),  the Notice of Termination  given pursuant
to  Section  9.01(c)  shall  constitute  the  adoption  of the plan of  complete
liquidation  as of the date such notice is given,  which date shall be specified
by the Servicer in the final federal income tax returns of the Upper-Tier  REMIC
and the Lower-Tier REMIC. Notwithstanding the termination of the Trust REMICs or
the Trust  Fund,  the  Trustee  shall be  responsible  for  filing the final Tax
Returns for the Trust REMICs and applicable  income tax or  information  returns
for the Grantor  Trust for the period  ending with such  termination,  and shall
retain books and records with respect to the Trust REMICs and the Grantor  Trust
for the same period of retention  for which it maintains  its own tax returns or
other reasonable period.

     (c) The  Servicer,  and if the Servicer  does not exercise its option,  any
holder of a Class LR  Certificate  representing  greater  than a 50%  Percentage
Interest in such Class may effect an early  termination of the Trust Fund,  upon
not less than 30 days'  prior  Notice of  Termination  given to the  Trustee and
Servicer any time on or after the Early  Termination  Notice Date specifying the
Anticipated  Termination Date, by purchasing on such date all, but not less than
all, of the  Mortgage  Loans then  included in the Trust Fund,  and all property
acquired in respect of any Mortgage Loan, at a purchase price,  payable in cash,
equal to not less than the greater of:

          (i)  the sum of

               (A)  100% of the unpaid  principal  balance of each Mortgage Loan
                    included  in the Trust  Fund as of the last day of the month
                    preceding  such  Distribution  Date  (less any P&I  Advances
                    previously made on account of principal);

               (B)  the fair market value of all other property  included in the
                    Trust  Fund as of the last day of the month  preceding  such
                    Distribution Date, as determined by an Independent appraiser
                    acceptable  to the  Servicer as of the date not more than 30
                    days  prior  to the  last day of the  month  preceding  such
                    Distribution Date;

               (C)  all unpaid  interest  accrued on such  principal  balance of
                    each such  Mortgage  Loan  (including  for this  purpose any
                    Mortgage  Loan as to which  title to the  related  Mortgaged
                    Property has been  acquired) at the Mortgage  Rate (plus the
                    Excess Rate, to the extent  applicable),  to the last day of
                    the month  preceding  such  Distribution  Date (less any P&I
                    Advances previously made on account of interest);

               (D)  the aggregate amount of unreimbursed Advances, with interest
                    thereon  at  the   Advance   Rate,   and  unpaid   Servicing
                    Compensation,  Special Servicing Compensation,  Trustee Fees
                    and Trust Fund expenses; and

          (ii) the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and expenses incurred by any and all parties to this Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other assets of the Trust Fund  pursuant to this Section  9.01(c) shall be borne
by the party  exercising  its purchase  rights  hereunder.  The Trustee shall be
entitled  to rely  conclusively  on any  determination  made  by an  Independent
appraiser pursuant to this subsection (c).

     Anything in this Section 9.01 to the contrary notwithstanding,  the holders
of the Class Q-1  Certificates  shall  receive that portion of the proceeds of a
sale of the assets of the Trust Fund allocable to the Net Default  Interest,  as
their interests may appear,  and the holders of the Class Q-2 Certificates shall
receive  that  portion of the proceeds of a sale of the assets of the Trust Fund
allocable to Excess Interest, as their interests may appear.

     (d) If the  Trust  Fund  has not been  previously  terminated  pursuant  to
subsection  (c) of this Section  9.01,  the Trustee  shall  determine as soon as
practicable the Distribution Date on which the Trustee  reasonably  anticipates,
based on information with respect to the Mortgage Loans  previously  provided to
it, that the final  distribution  will be made (i) to the Holders of outstanding
Regular  Certificates,  and to the Trustee in respect of the Lower-Tier  Regular
Interests   notwithstanding  that  such  distribution  may  be  insufficient  to
distribute in full the  Certificate  Balance of each  Certificate  or Lower-Tier
Regular  Interest,  together  with amounts  required to be  distributed  on such
Distribution  Date  pursuant to Section  4.01(a),  (b), (c) or (d) or (ii) if no
such Classes of Certificates are then  outstanding,  to the Holders of the Class
LR  Certificates  of any  amount  remaining  in the  Collection  Account  or the
Distribution  Account  and to the  Holders  of the Class R  Certificates  of any
amount  remaining  in the  Upper-Tier  Distribution  Account,  in  either  case,
following  the  later to  occur of (A) the  receipt  or  collection  of the last
payment  due on  any  Mortgage  Loan  included  in the  Trust  Fund  or (B)  the
liquidation  or  disposition  pursuant to Section 3.18 of the last asset held by
the Trust Fund.

     (e) Notice of any  termination  of the Trust Fund  pursuant to this Section
9.01 shall be mailed by the Trustee to affected  Certificateholders  with a copy
to the  Servicer  and  each  Rating  Agency  at  their  addresses  shown  in the
Certificate  Registrar  as soon as  practicable  after the  Trustee  shall  have
received,  given or been deemed to have received a Notice of Termination  but in
any event not more than thirty  days,  and not less than ten days,  prior to the
Anticipated  Termination  Date.  The notice  mailed by the  Trustee to  affected
Certificateholders shall:

          (i)   specify  the  Anticipated  Termination  Date on which  the final
                distribution   is   anticipated   to  be  made  to   Holders  of
                Certificates of the Classes specified therein;

          (ii)  specify the amount of any such final distribution, if known; and

          (iii) state that the final distribution to Certificateholders  will be
                made only upon presentation and surrender of Certificates at the
                office of the Paying Agent therein specified.

If the Trust Fund is not terminated on any Anticipated  Termination Date for any
reason,  the  Trustee  shall  promptly  mail  notice  thereof  to each  affected
Certificateholder.

     (f) Any  funds not  distributed  on the  Termination  Date  because  of the
failure of any  Certificateholders  to tender  their  Certificates  shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination  Date has been given pursuant
to this Section 9.01 shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee  hereunder and the transfer of such amounts to
a successor  Trustee and (ii) the termination of the Trust Fund and distribution
of such amounts to the Class R  Certificateholders.  No interest shall accrue or
be  payable  to any  Certificateholder  on any  amount  held as a result of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance  with this Section 9.01.  Any such amounts  transferred to
the Trustee may be invested  in  Permitted  Investments  and all income and gain
realized from investment of such funds shall be for the benefit of the Trustee.


<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-1, Class Q-2, Class R and Class LR  Certificates  or Holders
of any Class of  Certificates  no longer held through a  Depository  and instead
held in  registered,  definitive  form  shall be deemed to have been  given upon
being sent by first  class mail,  postage  prepaid or by  overnight  courier) as
follows:

          If to the Trustee, to:

               LaSalle National Bank
               135 South LaSalle Street
               Suite 1625
               Chicago, Illinois  60674-4107

               Attention:  Asset-Backed Securities
                           Trust Services Group, DMARC 1998-C1

          If to the Fiscal Agent, to:

               ABN AMRO Bank, N.V.
               c/o LaSalle National Bank
               135 South LaSalle Street
               Suite 1625
               Chicago, IL  60674-4107

               Attention:  Asset-Backed Securities
                           Trust Services Group, DMARC 1998-C1

          If to the Depositor, to:

               Deutsche Mortgage & Asset Receiving Corporation
               One International Place, Room 520
               Boston, Massachusetts  02110

               Attention:  R. Douglas Donaldson

               With a copy to:

               Cadwalader, Wickersham & Taft
               100 Maiden Lane
               New York, New York  10038
               Attention:  Anna H. Glick

          If to the Servicer, to:

               Banc One Mortgage Capital Markets, LLC
               1717 Main Street, 14th Floor
               Dallas, Texas  75021
               Attention:  Edgar L. Smith, II

               With a copy to:

               Banc One Mortgage Capital Markets, LLC
               1717 Main Street, 14th Floor
               Dallas, Texas  75021
               Attention:  Grace E. Holst

          If to the Special Servicer, to:

               Banc One Mortgage Capital Markets, LLC
               1717 Main Street, 14th Floor
               Dallas, Texas  75021
               Attention:  Edgar L. Smith, II

               With a copy to:

               Banc One Mortgage Capital Markets, LLC
               1717 Main Street, 14th Floor
               Dallas, Texas  75201
               Attention:  Paul Smyth

          If to the Mortgage Loan Sellers, to:

               Boston Capital Mortgage Company Limited Partnership
               One Boston Place, Suite 2100
               Boston, Massachusetts  02108
               Attention:  J. Kingsley Greenland

               With a copy to:

               Peabody & Brown
               101 Federal Street
               Boston, Massachusetts  02110
               Attention:  Thomas G. Tumilty

               ContiTrade Services L.L.C.
               277 Park Avenue,
               38th Floor
               New York, New York  10972
               Attention:  Chief Counsel

               German American Capital Corporation
               31 West 52nd Street
               New York, New York  10019
               Attention:  Joel Horne

               Morgan Stanley Mortgage Capital Inc.
               1585 Broadway
               New York, New York  10036
               Attention:  Russell Rahbony

               Red Mountain Funding, L.L.C.
               420 N. 20th Street,
               9th Floor
               Birmingham, Alabama  35203
               Attention:  Lawrence D. Katz

               With a copy to:

               ContiTrade Services L.L.C.
               277 Park Avenue,
               38th Floor
               New York, New York  10972
               Attention:  Susan Valenti

          If to the Underwriters, to:

               Deutsche Morgan Grenfell Inc.
               Commercial Mortgage-Backed Securities
               31 West 52nd Street
               New York, NY  10019
               Attention:  

               Morgan Stanley & Co. Incorporated
               1585 Broadway
               New York, NY  10036
               Attention:  Russell Rahbany

               Llama Company
               One McIlroy Plaza, Suite 302
               Fayetteville, AR  72701
               Attention:  Stephen D. Mansfield

          If to any Certificateholder, to:

               the address set forth in the
               Certificate Register,

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.

     SECTION 10.05.  Severability of Provisions.

     If any one or more of the  covenants,  agreements,  provisions  or terms of
this Agreement  shall be for any reason  whatsoever  held invalid,  then, to the
extent  permitted by applicable law, such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

     SECTION 10.06.  Notice to the Depositor and Each Rating Agency.

     (a) The Trustee  shall use its best efforts to promptly  provide  notice to
the  Depositor  and each Rating  Agency with respect to each of the following of
which a Responsible Officer of the Trustee has actual knowledge:

          (i)    any material change or amendment to this Agreement;

          (ii)   the occurrence of any Event of Default that has not been cured;

          (iii)  the merger,  consolidation,  resignation  or termination of the
                 Servicer, Special Servicer, the Trustee or Fiscal Agent;

          (iv)   the repurchase of Mortgage Loans pursuant to Section 2.03(d) or
                 2.03(e);

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

          (vi)   any change in the  location  of the  Collection  Account or the
                 Distribution Account;

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

          (viii) each report to Certificateholders described in Section 4.02 and
                 Section 3.22;

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

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

          (xi)   any  termination  of  licensing  certification  at a  Mortgaged
                 Property securing a Healthcare Loan;

          (xii)  any material damage to a Mortgaged Property; and

          (xiii) any  amendment,  modification,  consent  or waiver to or of any
                 provision of a Mortgage Loan.

     (b) The Servicer shall promptly furnish to each Rating Agency copies of the
following:

          (i)    each of its annual  statements  as to  compliance  described in
                 Section 3.14;

          (ii)   each of its annual  independent public  accountants'  servicing
                 reports described in Section 3.15;

          (iii)  a copy of each rent roll and each operating and other financial
                 statement and occupancy reports, to the extent such information
                 is required to be delivered under a Mortgage Loan, in each case
                 to the extent collected pursuant to Section 3.03; however, with
                 respect to Fitch, the Servicer shall provide only the quarterly
                 and annual statements or reports; and

          (iv)   a  copy  of  any  notice   with   respect  to  a  breach  of  a
                 representation or warranty with respect to any Mortgage Loan.

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

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

          (vii)  any  termination  of  licensing  certification  at a  Mortgaged
                 Property securing a Healthcare Loan;

          (viii) any material damage to a Mortgaged Property; and

          (ix)   any  amendment,  modification,  consent  or waiver to or of any
                 provision of a Mortgage Loan.

     (c) The Servicer  shall furnish each Rating  Agency and the Depositor  with
such  information  with  respect to the Trust  Fund,  a  Mortgaged  Property,  a
Borrower and a non-performing or Specially Serviced Mortgage Loan as such Rating
Agency or the  Depositor  shall  reasonably  request and which the  Servicer can
reasonably  obtain.  The Rating Agencies shall not be charged any fee or expense
in connection therewith.  The Servicer shall send copies to the Depositor of any
information provided to any Rating Agency.

     (d) Notices to each Rating Agency shall be addressed as follows:

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

          Moody's Investor Services, Inc.
          99 Church Street
          New York, New York  10007
          Attention:  Managing Director
                      Commercial Mortgage-Backed Securities

or in each case to such other  address as either  Rating Agency shall specify by
written notice to the parties hereto.

     SECTION 10.07.  Amendment.

     This Agreement or any Custodial  Agreement may be amended from time to time
by the Depositor, the Servicer, the Special Servicer, the Trustee and the Fiscal
Agent,  without  the consent of any of the  Certificateholders,  (i) to cure any
ambiguity,  (ii) to correct or supplement any provisions  herein or therein that
may be defective or inconsistent  with any other  provisions  herein or therein,
(iii) to amend any  provision  hereof to the extent  necessary  or  desirable to
maintain  the  rating or  ratings  assigned  to each of the  Classes  of Regular
Certificates  by each Rating Agency,  (iv) to amend or supplement any provisions
herein or therein that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment or confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising under this  Agreement,
which shall not be  inconsistent  with the provisions of this Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     This Agreement or any Custodial  Agreement may also be amended from time to
time by the Depositor,  the Servicer,  the Special Servicer, the Trustee and the
Fiscal  Agent with the  consent of the Holders of each of the Classes of Regular
Certificates  representing not less than 66-2/3% of the Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of  this   Agreement   or  of   modifying  in  any  manner  the  rights  of  the
Certificateholders; provided, however, that no such amendment shall:

          (i)   reduce in any  manner  the  amount  of, or delay the  timing of,
                payments  received  on Mortgage  Loans which are  required to be
                distributed  on any  Certificate  without the consent of all the
                holders  of  all   Certificates   representing   all  Percentage
                Interests of the Class or Classes affected thereby;

          (ii)  change  the   percentages   of  Voting   Rights  of  Holders  of
                Certificates  which are  required  to  consent  to any action or
                inaction  under  this  Agreement,  without  the  consent  of the
                Holders of all  Certificates  representing all of the Percentage
                Interest of the Class or Classes affected hereby;

          (iii) alter the Servicing Standard or the obligations of the Servicer,
                the Special Servicer,  the Trustee or the Fiscal Agent to make a
                P&I  Advance or  Property  Advance  without  the  consent of the
                Holders of all  Certificates  representing all of the Percentage
                Interests of the Class or Classes affected thereby; or

          (iv)  amend any section  hereof which relates to the amendment of this
                Agreement  without  the  consent  of  all  the  holders  of  all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend this Agreement to modify, eliminate or add to any
of its  provisions  to such  extent  as  shall  be  necessary  to  maintain  the
qualification  of the Trust  REMIC as two  separate  REMICs,  or to prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

     In the event that neither the Depositor nor any successor thereto,  if any,
is in existence,  any amendment under this Section 10.07 shall be effective with
the consent of the Trustee, the Fiscal Agent, and the Servicer,  in writing, and
to the extent required by this Section, the  Certificateholders.  Promptly after
the execution of any  amendment,  the Servicer  shall forward to the Trustee and
the  Trustee  shall  furnish  written  notification  of the  substance  of  such
amendment to each Certificateholder and each Rating Agency.

     It shall not be necessary for the consent of Certificateholders  under this
Section 10.07 to approve the particular form of any proposed  amendment,  but it
shall be sufficient if such consent  shall  approve the substance  thereof.  The
method of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe;  provided,  however,  that such method
shall always be by affirmation and in writing.

     Notwithstanding  any  contrary  provision of this  Agreement,  no amendment
shall be made to this Agreement or any Custodial  Agreement unless, if requested
by the  Servicer  and/or the Trustee,  the  Servicer and the Trustee  shall have
received an Opinion of  Counsel,  at the  expense of the party  requesting  such
amendment (or, if such amendment is required by either Rating Agency to maintain
the rating issued by it or requested by the Trustee for any purpose described in
clause (i),  (ii) or (iii) of the first  sentence of this  Section,  then at the
expense of the Trust  Fund),  to the effect that such  amendment  will not cause
either the Upper-Tier REMIC or Lower-Tier REMIC to fail to qualify as a REMIC at
any time that any  Certificates  are outstanding or cause a tax to be imposed on
the Trust  Fund  under the REMIC  Provisions  (other  than a tax at the  highest
marginal corporate tax rate on net income from foreclosure property).

     Prior to the execution of any amendment to this  Agreement or any Custodial
Agreement,  the Trustee, the Fiscal Agent, the Special Servicer and the Servicer
may  request  and shall be  entitled  to rely  conclusively  upon an  Opinion of
Counsel,  at the expense of the party  requesting  such  amendment  (or, if such
amendment is required by either  Rating  Agency to maintain the rating issued by
it or  requested by the Trustee for any purpose  described in clause (i),  (ii),
(iii) or (v) (which do not modify or otherwise relate solely to the obligations,
duties or rights of the Trustee) of the first sentence of this Section,  then at
the expense of the Trust Fund) stating that the  execution of such  amendment is
authorized or permitted by this Agreement. The Trustee and the Fiscal Agent may,
but shall not be obligated to, enter into any such  amendment  which affects the
Trustee's  or the Fiscal  Agent's own rights,  duties or  immunities  under this
Agreement.

     SECTION 10.08.  Confirmation of Intent.

     It is the express  intent of the parties  hereto that the conveyance of the
Trust Fund  (including  the Mortgage  Loans) by the  Depositor to the Trustee on
behalf of  Certificateholders  as contemplated by this Agreement and the sale by
the Depositor of the Certificates be, and be treated for all purposes as, a sale
by the  Depositor of the  undivided  portion of the  beneficial  interest in the
Trust Fund represented by the Certificates. It is, further, not the intention of
the  parties  that such  conveyance  be deemed a pledge of the Trust Fund by the
Depositor to the Trustee to secure a debt or other  obligation of the Depositor.
However, in the event that, notwithstanding the intent of the parties, the Trust
Fund is held to continue to be property of the Depositor then (a) this Agreement
shall also be deemed to be a security  agreement  under  applicable law; (b) the
transfer of the Trust Fund  provided for herein shall be deemed to be a grant by
the Depositor to the Trustee on behalf of Certificateholders of a first priority
security interest in all of the Depositor's  right, title and interest in and to
the Trust Fund and all amounts  payable to the holders of the Mortgage  Loans in
accordance with the terms thereof and all proceeds of the conversion,  voluntary
or  involuntary,  of the foregoing into cash,  instruments,  securities or other
property,  including,  without limitation, all amounts from time to time held or
invested in the  Collection  Account,  the  Distribution  Account or  Upper-Tier
Account,  Default Interest Distribution Account and Excess Interest Distribution
Account whether in the form of cash, instruments,  securities or other property;
(c) the  possession by the Trustee (or the Custodian on its behalf) of Notes and
such other  items of  property  as  constitute  instruments,  money,  negotiable
documents  or chattel  paper  shall be deemed to be  "possession  by the secured
party" for  purposes of  perfecting  the security  interest  pursuant to Section
9-305  of  the  Delaware  and  Illinois   Uniform   Commercial   Code;  and  (d)
notifications to Persons holding such property, and acknowledgments, receipts or
confirmations from Persons holding such property,  shall be deemed notifications
to,   or   acknowledgments,    receipts   or   confirmations   from,   financial
intermediaries, bailees or agents (as applicable) of the Trustee for the purpose
of perfecting such security interest under applicable law. Any assignment of the
interest of the Trustee pursuant to any provision hereof shall also be deemed to
be an assignment of any security  interest created hereby.  The Depositor shall,
and  upon  the  request  of the  Servicer,  the  Trustee  shall,  to the  extent
consistent with this Agreement (and at the expense of the Trust Fund), take such
actions as may be  necessary to ensure that,  if this  Agreement  were deemed to
create a security  interest in the Mortgage Loans,  such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of this Agreement.  It is
the intent of the  parties  that such a  security  interest  would be  effective
whether any of the Certificates are sold, pledged or assigned.

     SECTION 10.09.  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.

     SECTION 10.10.  No Recourse.

     No recourse  under any  obligation,  covenant or agreement of the Depositor
contained in this  Agreement  shall be had against J.H.  Management  Corporation
("JHM"),  JH Holdings  Corporation  ("JHHC") or any  incorporator,  stockholder,
officer,  director or employee of the Depositor, JHM or JHHC, by the enforcement
of any  assessment  or by any legal or  equitable  proceeding,  by virtue of any
statute  or  otherwise;  it being  expressly  agreed  and  understood  that this
Agreement  is  solely  a  corporate  obligation  of the  Depositor,  and that no
personal liability whatever shall attach to or be incurred by the incorporators,
stockholders, officers, directors or employees of the Depositor, JHM or JHHC, or
any  of  them  under  or by  reason  of any of  the  obligations,  covenants  or
agreements of the Depositor  contained in this Agreement,  or implied therefrom,
and that any and all personal  liability for breaches by the Depositor of any of
such obligations,  covenants or agreements either at common law or at equity, or
by  statute  or  constitution,  of JHM or  JHHC  and  every  such  incorporator,
stockholder,  officer,  director  or employee  is hereby  expressly  waived as a
condition of and in consideration for the execution of this Agreement; provided,
however,  that nothing in this Section  10.10 shall relieve any of the foregoing
persons or entities  from any  liability  arising  from his,  her or its willful
misconduct or intentional misrepresentation.


<PAGE>

     IN WITNESS WHEREOF, the Depositor,  the Servicer, the Special Servicer, the
Trustee  and the Fiscal  Agent have caused  their  names to be signed  hereto by
their respective  officers  thereunto duly authorized all as of the day and year
first above written.


Signed and acknowledged                      DEUTSCHE MORTGAGE & ASSET
in the presence of                           RECEIVING CORPORATION,
                                             as Depositor

- ------------------------------               By:
Print Name:                                     --------------------------------

                                             Name:
- ------------------------------                    ------------------------------
Print Name:
                                             Title:
                                                   -----------------------------



Signed and acknowledged                      BANC ONE MORTGAGE CAPITAL
in the presence of                           MARKETS, LLC
                                             as Servicer

- ------------------------------               By:
Print Name:                                     --------------------------------
                                                                                
                                             Name:      Edgar L. Smith, II
- ------------------------------                    ------------------------------
Print Name:                                                                     
                                             Title:   Chief Operating Officer
                                                   -----------------------------


Signed and acknowledged                      BANC ONE MORTGAGE CAPITAL
in the presence of                           MARKETS, LLC
                                             as Special Servicer

- ------------------------------               By:
Print Name:                                     --------------------------------

                                             Name:      Edgar L. Smith, II
- ------------------------------                    ------------------------------
Print Name:                                                                     
                                             Title:   Chief Operating Officer
                                                   -----------------------------


Signed and acknowledged                      LASALLE NATIONAL BANK
in the presence of                           as Trustee

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



Signed and acknowledged                      ABN AMRO BANK N.V
in the presence of                           as Fiscal Agent

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



Signed and acknowledged                      ABN AMRO BANK N.V
in the presence of                           as Fiscal Agent

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

<PAGE>

STATE OF ________________)
                         ) ss:
COUNTY OF _______________)


     On this _____ day of March,  1998,  before me,  the  undersigned,  a Notary
Public in and for the State of _____,  duly  commissioned and sworn,  personally
appeared  _____________  , to me known  who,  by me duly  sworn,  did depose and
acknowledge  before me and say that s/he  resides  at One  International  Place,
Boston,  Massachusetts;  that s/he is the  _____________ of DEUTSCHE  MORTGAGE &
ASSET RECEIVING CORPORATION,  a Delaware corporation,  the corporation described
in and that executed the foregoing instrument; and that s/he signed her/his name
thereto  under  authority of the board of directors of said  corporation  and on
behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.


                                             ______________________________
                                             NOTARY PUBLIC in and for the
                                             State of _______________

                                             My Commission expires:

                                             (stamp)

                                             (seal)

This instrument prepared by:


______________________________
Name:     Cadwalader, Wickersham & Taft
Address:  100 Maiden Lane
          New York, New York  10038


<PAGE>

STATE OF ________________)
                         ) ss:
COUNTY OF _______________)


     On this ____ day of March,  1998,  before  me,  the  undersigned,  a Notary
Public in and for the State of _______, duly commissioned and sworn,  personally
appeared  Edgar L. Smith,  II to me known who, by me duly sworn,  did depose and
acknowledge before me and say that he resides at 1717 Main Street, Dallas, Texas
75021;  that he is the Chief  Operating  Officer  of Banc One  Mortgage  Capital
Markets,  LLC,  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 _______________

                                             My Commission expires:

                                             (stamp)

                                             (seal)

This instrument prepared by:


______________________________
Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, New York  10038


<PAGE>

STATE OF ________________)
                         ) ss:
COUNTY OF _______________)


     On this ____ day of March,  1998,  before  me,  the  undersigned,  a Notary
Public in and for the State of _______, duly commissioned and sworn,  personally
appeared  Edgar L. Smith II, to me known who, by me duly  sworn,  did depose and
acknowledge  before me and say that s/he  resides at 1717 Main  Street,  Dallas,
Texas 75021; that he is the Chief Operating Officer of Banc One Mortgage Capital
Markets,  LLC,  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 _______________

                                             My Commission expires:

                                             (stamp)

                                             (seal)

This instrument prepared by:


______________________________
Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, New York  10038


<PAGE>

STATE OF ________________)
                         ) ss:
COUNTY OF _______________)


     On this ____ day of March,  1998,  before  me,  the  undersigned,  a Notary
Public in and for the State of ________, duly commissioned and sworn, personally
appeared  _____________________,  to me known who, by me duly sworn,  did depose
and    acknowledge    before    me   and    say    that    s/he    resides    at
___________________________; that s/he is a ________________ of LASALLE NATIONAL
BANK,  a  nationally  chartered  bank,  the  corporation  described  in and that
executed the foregoing  instrument;  and that he/her 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:


______________________________
Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, New York  10038


<PAGE>

STATE OF ________________)
                         ) ss:
COUNTY OF _______________)


     On this ____ day of March,  1998,  before  me,  the  undersigned,  a Notary
Public in and for the State of _______, duly commissioned and sworn,  personally
appeared  _____________,  to me known  who,  by me duly  sworn,  did  depose and
acknowledge     before     me    and    say     that     s/he     resides     at
______________________________;  that s/he is a  _____________  of ABN AMRO BANK
N.V.,  a  nationally  chartered  bank,  the  corporation  described  in and that
executed the  foregoing  instrument;  and that s/he signed  her/his name thereto
under  authority of the board of directors of said  corporation and on behalf of
such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.


                                             ______________________________
                                             NOTARY PUBLIC in and for the
                                             State of _______________

                                             My Commission expires:

                                             (stamp)

                                             (seal)

This instrument prepared by:


______________________________
Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, New York  10038


<PAGE>

Rider 200

Transfer Procedures.


<PAGE>

                                   As of March 27, 1998



Collegeview Apartments LLC
117 Fulton Avenue
Poughkeepsie, New York 12603
Attn.: Stephen E. Miron


Collegeview Tower Associates, Limited Partnership
141 Fulton Avenue
Poughkeepsie, New York 12603
Attn.: Stephen E. Miron

     Re:  Nomura Asset Capital Corporation ("Lender")
          Collegeview Apartments and Collegeview Tower Financing

Dear Mr. Miron:

     In  connection  with  those  certain  mezzanine  loans  (collectively,  the
"Mezzanine Loan") from Nomura Asset Capital Corporation ("Lender") in the amount
of $100,000.00 to Collegeview  Apartments LLC ("Collegeview  Apartments") and in
the amount of $400,000.00 to Collegeview Tower Associates,  Limited  Partnership
("Collegeview Tower", and together with Collegeview Apartment, collectively, the
"Borrower"),  each  pursuant  to the  terms of a  mezzanine  note,  which may be
contributed as capital  contribution  (the "Preferred  Equity") by the Lender to
the related  Borrower,  in the case of Collegeview  Apartments in exchange for a
special  membership  interest  in  Collegeview  Apartments  and in the  case  of
Collegeview  Tower in exchange  for a special  limited  partnership  interest in
Collegeview  Tower  (collectively,   the  "Preferred  Equity")  and  as  further
consideration  for, the Mezzanine  Loan,  the Preferred  Equity and the Loan (as
defined below),  Borrower,  Managing Member and General Partner (each as defined
herein) hereby represent, warrant and covenant to Lender as follows:

     1.   Borrower was provided the option to structure the Preferred  Equity as
          either (i) a separate  mezzanine loan to Borrower made  simultaneously
          with and  subordinate  to that certain  mortgage  loan in the original
          principal amount of  $6,686,553.00  from Lender to Borrower secured by
          an agreement of spreader,  consolidation  and modification of mortgage
          and an  assignment  of leases and rents  agreement  from  Borrower  to
          Lender  dated as of the  date  hereof  (the  "Loan")  encumbering  the
          Collegeview  Apartments and the Collegeview  Tower, 117 and 141 Fulton
          Avenue,  Poughkeepsie,  New York (the  "Premises"),  which subordinate
          loan  would  be  convertible  into an  equity  ownership  interest  in
          Borrower at a later date (the "Convertible Mezzanine Debt Option"), or
          (ii) a capital  contribution made directly to Borrower  simultaneously
          with the  closing  of the Loan in  exchange  for a special  membership
          interest or a special limited  partnership  interest,  as the case may
          be, in the Borrower (the "Straight Preferred Equity Option");

     2.  Each of Collegeview Apartments, Inc., as managing member of Collegeview
         Apartments  LLC ("Managing  Member"),  and  Collegeview  Tower Corp. as
         general partner of Collegeview Tower ("General Partner"), has consulted
         with its own independent accounting, legal and tax counsel with respect
         to the financial, legal and tax implications of either structure;

     3.   After  seeking  its own advice and  counsel,  Borrower  has elected to
          proceed with  Preferred  Equity under the  Convertible  Mezzanine Debt
          Option;

     4.  Borrower,  Managing Member and General  Partner hereby  acknowledge and
         agree that Lender or any  affiliate  of Lender has not given any advice
         or  otherwise  acted as an  advisor  to  Borrower,  Managing  Member or
         General  Partner  in any  capacity  in  connection  with the Loan,  the
         Mezzanine  Loan, the Preferred  Equity or in determining  the structure
         thereof;

     5.   Borrower,  Managing  Member and General  Partner each  acknowledge and
          agree that Lender or any  affiliate  of Lender shall have no liability
          for any adverse tax  consequences  to  Borrower,  Managing  Member and
          General  Partner  resulting from the structure or  consummation of the
          Loan,  the  Mezzanine  Loan  or the  Preferred  Equity  and  Borrower,
          Managing  Member and  General  Partner,  jointly and  severally,  each
          hereby agree to indemnify and hold harmless Lender,  and any affiliate
          of Lender for any  claims,  actions,  costs,  expenses  or fees of any
          nature incurred in connection with any claim,  action or dispute by or
          with  Borrower,  Managing  Member or  General  Partner  as a result of
          NAAC's investment in Borrower,  or Borrower's election to proceed with
          the Convertible Mezzanine Debt Option.

                   [SIGNATURES COMMENCE ON THE FOLLOWING PAGE]


<PAGE>

     Please  evidence your agreement  herewith by executing the enclosed copy of
this  letter  and  returning  the  original  to my  attention  at your  earliest
convenience.

                                               NOMURA ASSET CAPITAL CORPORATION,
                                                 a Delaware corporation


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



Acknowledged and Agreed:


COLLEGEVIEW APARTMENTS LLC

By:  COLLEGEVIEW APARTMENTS, INC.,
     its Managing Member

     By:
        ------------------------------
        Name:   Stephen E. Miron
        Title:  President


COLLEGEVIEW TOWER ASSOCIATES LIMITED PARTNERSHIP

By:  COLLEGEVIEW TOWER CORP.,
     its General Partner

     By:
        ------------------------------
        Name:   Stephen E. Miron
        Title:  President
<PAGE>
                                   EXHIBIT A-1

                          FORM OF CLASS A-1 CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS A-1

Class A-1 Pass-Through Rate:  6.2200 %

First Distribution Date:                Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                       Scheduled Final
Certificate Balance of the              Distribution Date:
Class A-1 Certificates:                 June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AB 0                     ISIN:  US 251562AB06

Common Code: 8599211                    Initial Certificate
                                        Balance of this Certificate:
                                        $

No.:  A-1

     This certifies that _______________ is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-1  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement  are the Class A-2,  Class X, Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
A-1 Certificates,  the "Certificates";  the Holders of Certificates issued under
the Pooling  and  Servicing  Agreement  are  collectively  referred to herein as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-1 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of 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 and Servicing  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  set  forth  in the  Pooling  and
               Servicing  Agreement  or the  obligations  of the  Servicer,  the
               Special  Servicer,  the Trustee or the Fiscal Agent to make a P&I
               Advance or Property Advance without the consent of the Holders of
               all Certificates  representing all of the Percentage Interests of
               the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling and  Servicing  Agreement  which
               relates to the amendment of the Pooling and  Servicing  Agreement
               without  the  consent  of all  the  holders  of all  Certificates
               representing  all  Percentage  Interests  of the Class or Classes
               affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
the aggregate Stated  Principal  Balance of the Mortgage Loans is less than 1.0%
of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans as of the
Cut-off Date specifying the Anticipated  Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution  Date  (less any P&I  Advances  previously
                         made on account of interest);

               (D)       the aggregate  amount of  unreimbursed  Advances,  with
                         interest  thereon  at  the  Advance  Rate,  and  unpaid
                         Servicing Compensation, Special Servicing Compensation,
                         Trustee Fees and Trust Fund expenses; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                            LASALLE NATIONAL BANK, not in its individual
                            capacity but solely as Trustee



                            By:____________________________________
                                       Authorized Officer



                          Certificate of Authentication

     This is one of the Class A-1  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                            LASALLE NATIONAL BANK, not in its individual
                            capacity but solely as Authenticating Agent



                            By:____________________________________
                                       Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto__________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 be made by wire transfer in  immediately  available  funds to
_____________________________________________________________________________for
the  account  of   _____________________________________________________________
account number _______________________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                          By: ________________________________________



                              ________________________________________
                               [Please print or type name(s)]



                              ________________________________________
                              Title



                              ________________________________________
                              Taxpayer Identification Number

<PAGE>
                                   EXHIBIT A-2

                          FORM OF CLASS A-2 CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS A-2

Class A-2 Pass-Through Rate:  6.5380 %

First Distribution Date:                    Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class A-2 Certificates:                     June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AC 8                         ISIN:  US 251562AC88

Common Code: 8599238                        Initial Certificate
                                            Balance of this Certificate:
                                            $

No.:  A-2

     This  certifies  that  ___________________  is the  registered  owner  of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-2 Certificates.  The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  residential properties and held in trust by
the Trustee and serviced by the  Servicer.  The Trust Fund was created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement  are the Class A-1,  Class X, Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
A-2 Certificates,  the "Certificates";  the Holders of Certificates issued under
the Pooling  and  Servicing  Agreement  are  collectively  referred to herein as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution Date") an amount
equal  to such  Person's  pro  rata  share  (based  on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal and interest then  distributable,  if any,  allocable to the Class A-2
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling and Servicing Agreement. Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-2 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of 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 and Servicing  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  set  forth  in the  Pooling  and
               Servicing  Agreement  or the  obligations  of the  Servicer,  the
               Special  Servicer,  the Trustee or the Fiscal Agent to make a P&I
               Advance or Property Advance without the consent of the Holders of
               all Certificates  representing all of the Percentage Interests of
               the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling and  Servicing  Agreement  which
               relates to the amendment of the Pooling and  Servicing  Agreement
               without  the  consent  of all  the  holders  of all  Certificates
               representing  all  Percentage  Interests  of the Class or Classes
               affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
the aggregate Stated  Principal  Balance of the Mortgage Loans is less than 1.0%
of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans as of the
Cut-off Date specifying the Anticipated  Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution  Date  (less any P&I  Advances  previously
                         made on account of interest);

               (D)       the aggregate  amount of  unreimbursed  Advances,  with
                         interest  thereon  at  the  Advance  Rate,  and  unpaid
                         Servicing Compensation, Special Servicing Compensation,
                         Trustee Fees and Trust Fund expenses; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Trustee



                                By:_______________________________
                                         Authorized Officer



                          Certificate of Authentication

     This is one of the Class A-2  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                  By:_________________________________
                                             Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto__________________________________________________
_______________________________________________________________________________.
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-2
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2  Certificates to the  above-named  Assignee(s) and to deliver such Class A-2
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________
Date: ___________                        _______________________________________
                                         Signature by or on behalf of
                                         Assignor(s)


                                         _______________________________________
                                         Taxpayer Identification Number


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

Distributions,  if be made by wire transfer in  immediately  available  funds to
_____________________________________________________________________________for
the  account  of   _____________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                              By: ________________________________________



                                  ________________________________________
                                   [Please print or type name(s)]



                                  ________________________________________
                                  Title



                                  ________________________________________
                                  Taxpayer Identification Number

<PAGE>
                                   EXHIBIT A-3

                           FORM OF CLASS X CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THE CERTIFICATES ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY, THE OUTSTANDING NOTIONAL BALANCE OF THIS CERTIFICATE AT ANY
TIME MAY BE LESS THAN THE INITIAL NOTIONAL BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CERTIFICATE IS ISSUED ON MARCH 30, 1998, AT AN ISSUE PRICE OF 7.048009% OF
THE INITIAL CLASS X 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 ZERO, WITH ALL MORTGAGE LOANS HAVING AN
ANTICIPATED   REPAYMENT  DATE  PREPAYING  ON  SUCH  DATE,  USED  TO  PRICE  THIS
CERTIFICATE:  (I) THE  AMOUNT  OF OID AS A  PERCENTAGE  OF THE  INITIAL  CLASS X
NOTIONAL AMOUNT IS APPROXIMATELY 4.032126%; (II) THE ANNUAL YIELD TO MATURITY OF
THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  9.30%; AND (III) THE
AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD  (MARCH 30, 1998 TO
APRIL  15,  1998)  AS A  PERCENTAGE  OF THE  INITIAL  CLASS X  NOTIONAL  AMOUNT,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY .027256%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS X

Class X  Pass-Through  Rate: A per annum rate equal to the Weighted  Average Net
Mortgage Pass-Through Rate minus the Weighted Average Pass-Through Rate.

First Distribution Date:                Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                       Scheduled Final
Notional Balance of the                 Distribution Date:
Class X Certificates:                   June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AA 2                     ISIN:  US 251562AA23

Common Code:  8599203                   Initial Notional
                                        Balance of this Certificate:
                                        $

No.:  X

     This  certifies  that  ____________________  is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class X  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  residential properties and held in trust by
the Trustee and serviced by the  Servicer.  The Trust Fund was created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are Class A-1,  Class A-2,  Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2E,  Class R and Class LR  Certificates  (together with the X
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April 1998 (each such date, a "Distribution  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 X
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class X Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Notional Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Notional Balance.  Such Certificates shall be
delivered by the Certificate Registrar in accordance with Section 5.02(e) of the
Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of 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 and Servicing  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  set  forth  in the  Pooling  and
               Servicing  Agreement  or the  obligations  of the  Servicer,  the
               Special  Servicer,  the Trustee or the Fiscal Agent to make a P&I
               Advance or Property Advance without the consent of the Holders of
               all Certificates  representing all of the Percentage Interests of
               the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling and  Servicing  Agreement  which
               relates to the amendment of the Pooling and  Servicing  Agreement
               without  the  consent  of all  the  holders  of all  Certificates
               representing  all  Percentage  Interests  of the Class or Classes
               affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice  Date  (defined as any date as of the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date  specifying the  Anticipated  Termination  Date, by purchasing on such date
all,  but not less than all, of the  Mortgage  Loans then  included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution  Date  (less any P&I  Advances  previously
                         made on account of interest);

               (D)       the aggregate  amount of  unreimbursed  Advances,  with
                         interest  thereon  at  the  Advance  Rate,  and  unpaid
                         Servicing Compensation, Special Servicing Compensation,
                         Trustee Fees and Trust Fund expenses; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                               LASALLE NATIONAL BANK, not in its individual
                               capacity but solely as  Trustee



                               By:___________________________________________
                                         Authorized Officer



                          Certificate of Authentication

     This is one of the Class X  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Authenticating Agent



                                By:__________________________________________
                                         Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class X  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
Certificate of the entire Percentage Interest  represented by the within Class X
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  X
Certificate to the following address: __________________________________________
________________________________________________________________________________
________________________________________________________________________________

Date: ___________                        _______________________________________
                                         Signature by or on behalf of
                                         Assignor(s)


                                         _______________________________________
                                         Taxpayer Identification Number


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

Distributions,  if be made by wire transfer in  immediately  available  funds to
____________________________________________________________________________ for
the  account  of   _____________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                By: ________________________________________



                                    ________________________________________
                                     [Please print or type name(s)]



                                    ________________________________________
                                    Title



                                    ________________________________________
                                    Taxpayer Identification Number

<PAGE>
                                   EXHIBIT A-4

                           FORM OF CLASS B CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS B  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS B

Class B Pass-Through Rate: 6.6640%

First Distribution Date:                    Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class B Certificates:                       June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AD 6                         ISIN:  US 251562AD61

Common Code: 8599246                        Initial Certificate
                                            Balance of this Certificate:
                                            $

No.: B

     This  certifies  that  ___________________  is the  registered  owner  of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class B  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  residential properties and held in trust by
the Trustee and serviced by the  Servicer.  The Trust Fund was created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class C,
Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
B Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class B Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of 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 and Servicing  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  set  forth  in the  Pooling  and
               Servicing  Agreement  or the  obligations  of the  Servicer,  the
               Special  Servicer,  the Trustee or the Fiscal Agent to make a P&I
               Advance or Property Advance without the consent of the Holders of
               all Certificates  representing all of the Percentage Interests of
               the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling and  Servicing  Agreement  which
               relates to the amendment of the Pooling and  Servicing  Agreement
               without  the  consent  of all  the  holders  of all  Certificates
               representing  all  Percentage  Interests  of the Class or Classes
               affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution  Date  (less any P&I  Advances  previously
                         made on account of interest);

               (D)       the aggregate  amount of  unreimbursed  Advances,  with
                         interest  thereon  at  the  Advance  Rate,  and  unpaid
                         Servicing Compensation, Special Servicing Compensation,
                         Trustee Fees and Trust Fund expenses; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                              LASALLE NATIONAL BANK, not in its individual
                              capacity but solely as Trustee



                              By:___________________________________________
                                        Authorized Officer



                          Certificate of Authentication

     This is one of the Class B  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                               LASALLE NATIONAL BANK, not in its individual
                               capacity but solely as Authenticating Agent



                               By:__________________________________________
                                         Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 be made by wire transfer in  immediately  available  funds to
____________________________________________________________________________ for
the  account  of   _____________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                By: ________________________________________



                                    ________________________________________
                                     [Please print or type name(s)]



                                    ________________________________________
                                    Title



                                    ________________________________________
                                    Taxpayer Identification Number

<PAGE>
                                 EXHIBIT A-5

                           FORM OF CLASS C CERTIFICATE


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), AN Y TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS C  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS C

Class C Pass-Through Rate: 6.8610%

First Distribution Date:                  Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                         Scheduled Final
Certificate Balance of the                Distribution Date:
Class C Certificates:                     June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AE 4                       ISIN:  US 251562AE45

Common Code: 8599254                      Initial Certificate
                                          Balance of this Certificate:
                                          $

No.: C

     This certifies that  _____________  is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class C Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
C Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class C Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of 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 and Servicing  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  set  forth  in the  Pooling  and
               Servicing  Agreement  or the  obligations  of the  Servicer,  the
               Special  Servicer,  the Trustee or the Fiscal Agent to make a P&I
               Advance or Property Advance without the consent of the Holders of
               all Certificates  representing all of the Percentage Interests of
               the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling and  Servicing  Agreement  which
               relates to the amendment of the Pooling and  Servicing  Agreement
               without  the  consent  of all  the  holders  of all  Certificates
               representing  all  Percentage  Interests  of the Class or Classes
               affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution  Date  (less any P&I  Advances  previously
                         made on account of interest);

               (D)       the aggregate  amount of  unreimbursed  Advances,  with
                         interest  thereon  at  the  Advance  Rate,  and  unpaid
                         Servicing Compensation, Special Servicing Compensation,
                         Trustee Fees and Trust Fund expenses; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Trustee



                                By:_________________________________________
                                            Authorized Officer



                          Certificate of Authentication

     This is one of the Class C  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Authenticating Agent



                                By:_________________________________________
                                            Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 B
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 be made by wire transfer in  immediately  available  funds to
____________________________________________________________________________ for
the  account  of   _____________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                               By: ________________________________________



                                   ________________________________________
                                    [Please print or type name(s)]



                                   ________________________________________
                                   Title



                                   ________________________________________
                                   Taxpayer Identification Number


<PAGE>
                                   EXHIBIT A-6

                           FORM OF CLASS D CERTIFICATE


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS D  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS D

Class D Pass-Through Rate: 7.2310 %

First Distribution Date:                  Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                         Scheduled Final
Certificate Balance of the                Distribution Date:
Class D Certificates:                     June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AF 1                       ISIN:  US 251562AF10

Common Code: 8599262                      Initial Certificate
                                          Balance of this Certificate:
                                          $

No.: D

     This certifies that  _____________  is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class D Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
D Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class D Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of 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 and Servicing  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  set  forth  in the  Pooling  and
               Servicing  Agreement  or the  obligations  of the  Servicer,  the
               Special  Servicer,  the Trustee or the Fiscal Agent to make a P&I
               Advance or Property Advance without the consent of the Holders of
               all Certificates  representing all of the Percentage Interests of
               the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling and  Servicing  Agreement  which
               relates to the amendment of the Pooling and  Servicing  Agreement
               without  the  consent  of all  the  holders  of all  Certificates
               representing  all  Percentage  Interests  of the Class or Classes
               affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution  Date  (less any P&I  Advances  previously
                         made on account of interest);

               (D)       the aggregate  amount of  unreimbursed  Advances,  with
                         interest  thereon  at  the  Advance  Rate,  and  unpaid
                         Servicing Compensation, Special Servicing Compensation,
                         Trustee Fees and Trust Fund expenses; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                          LASALLE NATIONAL BANK, not in its individual
                          capacity but solely as Trustee



                          By:_________________________________________
                                   Authorized Officer



                          Certificate of Authentication

     This is one of the Class D  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                          LASALLE NATIONAL BANK, not in its individual
                          capacity but solely as Authenticating Agent



                          By:________________________________________
                                   Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 B
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 be made by wire transfer in  immediately  available  funds to
____________________________________________________________________________ for
the  account  of   _____________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                By: ________________________________________



                                    ________________________________________
                                     [Please print or type name(s)]



                                    ________________________________________
                                    Title



                                    ________________________________________
                                    Taxpayer Identification Number


<PAGE>
                                   EXHIBIT A-7

                           FORM OF CLASS E CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS E  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS E

Class E  Pass-Through  Rate: A per annum rate equal to the lesser of 7.500 % and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:                  Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                         Scheduled Final
Certificate Balance of the                Distribution Date:
Class E Certificates:                     June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AG 9                       ISIN:  US 251562AG92

Common Code: 8599289                      Initial Certificate
                                          Balance of this Certificate:
                                          $

No.: E

     This certifies that  ______________ is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class E Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
E Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class E Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)       reduce in any  manner  the  amount  of, or delay the  timing  of,
               payments  received  on Mortgage  Loans  which are  required to be
               distributed  on any  Certificate  without  the consent of 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 and Servicing  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  set  forth  in the  Pooling  and
               Servicing  Agreement  or the  obligations  of the  Servicer,  the
               Special  Servicer,  the Trustee or the Fiscal Agent to make a P&I
               Advance or Property Advance without the consent of the Holders of
               all Certificates  representing all of the Percentage Interests of
               the Class or Classes affected thereby; or

     (iv)      amend any section of the Pooling and  Servicing  Agreement  which
               relates to the amendment of the Pooling and  Servicing  Agreement
               without  the  consent  of all  the  holders  of all  Certificates
               representing  all  Percentage  Interests  of the Class or Classes
               affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution  Date  (less any P&I  Advances  previously
                         made on account of interest);

               (D)       the aggregate  amount of  unreimbursed  Advances,  with
                         interest  thereon  at  the  Advance  Rate,  and  unpaid
                         Servicing Compensation, Special Servicing Compensation,
                         Trustee Fees and Trust Fund expenses; and

     (ii)      the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the  Servicer  as of a date not more  than 30 days
               prior to the last day of the month  preceding  such  Distribution
               Date,  together with one month's interest thereon at the Mortgage
               Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                              LASALLE NATIONAL BANK, not in its individual
                              capacity but solely as Trustee



                              By:_________________________________________
                                         Authorized Officer



                          Certificate of Authentication

     This is one of the Class E  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                             LASALLE NATIONAL BANK, not in its individual
                             capacity but solely as Authenticating Agent



                             By:__________________________________________
                                        Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 be made by wire transfer in  immediately  available  funds to
____________________________________________________________________________ for
the  account  of   _____________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                By: ________________________________________



                                    ________________________________________
                                    [Please print or type name(s)]



                                    ________________________________________
                                    Title



                                    ________________________________________
                                    Taxpayer Identification Number


<PAGE>

                                   EXHIBIT A-8

                           FORM OF CLASS F CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS F  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

     THIS  CERTIFICATE IS ISSUED ON MARCH 30, 1998, AND BASED ON ITS ISSUE PRICE
OF 93.99453%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION  PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  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 ZERO, WITH ALL
MORTGAGE LOANS HAVING AN ANTICIPATED REPAYMENT DATE PREPAYING ON SUCH DATE, USED
TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE  IS  APPROXIMATELY  6.317966%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY  8.24%;  AND (III) THE AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST
ACCRUAL PERIOD (MARCH 30, 1998 TO APRIL 15, 1998) AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY 0.009642%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS F

Class F  Pass-Through  Rate: A per annum rate equal to the lesser of 7.5000% and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:                 Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                        Scheduled Final
Certificate Balance of the               Distribution Date:
Class F Certificates:                    June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AH 7                      ISIN:  USU08525AA26

Common Code: 8606889                     Initial Certificate
                                         Balance of this Certificate:
                                         $

No.: F

     This certifies that --------------- is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class F Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class G, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
F Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class F Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                               LASALLE NATIONAL BANK, not in its individual
                               capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class F  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                LASALLE NATIONAL BANK, not in its individual 
                                capacity but solely as Authenticating Agent



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



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)    and    transfer(s)    unto-----------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 be made by wire transfer in  immediately  available  funds to
- -----------------------------------------------------------------------------for
the  account  of  -------------------------------------------------------------
account number ------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                   By: -----------------------------------------



                                       ----------------------------------------
                                        [Please print or type name(s)]



                                       ----------------------------------------
                                       Title



                                       ----------------------------------------
                                       Taxpayer Identification Number


<PAGE>

                                   EXHIBIT A-9

                           FORM OF CLASS G CERTIFICATE


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS G  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

         THIS  CERTIFICATE  IS ISSUED ON MARCH 30, 1998,  AND BASED ON ITS ISSUE
PRICE OF 91.664532%,  INCLUDING ACCRUED INTEREST,  AND A STATED REDEMPTION PRICE
AT MATURITY EQUAL TO ITS INITIAL  PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT
THE  PASS-THROUGH  RATE HEREON),  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
ZERO, WITH ALL MORTGAGE LOANS HAVING AN ANTICIPATED  REPAYMENT DATE PREPAYING ON
SUCH DATE, USED TO PRICE THIS CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE
OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY 8.647968%;
(II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED  MONTHLY,  IS
APPROXIMATELY  8.53%;  AND (III) THE AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST
ACCRUAL PERIOD (MARCH 30, 1998 TO APRIL 15, 1998) AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY 0.012711%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS G

Class G  Pass-Through  Rate: A per annum rate equal to the lesser of 7.5000% and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:                     Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                            Scheduled Final
Certificate Balance of the                   Distribution Date:
Class G Certificates:                        June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AJ 3                          ISIN:  USU08525AB09

Common Code: 8606919                         Initial Certificate
                                             Balance of this Certificate:
                                             $

No.: G

         This  certifies  that  ---------------  is the  registered  owner  of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class G  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  residential properties and held in trust by
the Trustee and serviced by the  Servicer.  The Trust Fund was created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class H, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
G Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

         This  Certificate  is issued  pursuant to, and in accordance  with, the
terms of a  Pooling  and  Servicing  Agreement  dated as of March 1,  1998  (the
"Pooling  and  Servicing  Agreement"),  by and among  Deutsche  Mortgage & Asset
Receiving Corporation,  as Depositor, Banc One Mortgage Capital Markets, LLC, as
Servicer and as Special  Servicer,  LaSalle  National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.



<PAGE>



         The  Trustee  makes  no  representation  or  warranty  as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans and has executed this  Certificate in its limited capacity
as Trustee under the Pooling and Servicing Agreement.

         Pursuant  to the terms of the  Pooling  and  Servicing  Agreement,  the
Trustee,  or the Paying Agent on behalf of the Trustee,  will distribute  (other
than the final  distribution on any  Certificate),  on the fifteenth day of each
month,  or if such day is not a  Business  Day,  the  Business  Day  immediately
following such day,  commencing in April,  1998 (each such date, a "Distribution
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 and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

         During each Interest Accrual Period (as defined below), interest on the
Class G Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

         Interest accrued on this Certificate during an Interest Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month in which
such  Distribution  Date  occurs  or,  if such day is not a  Business  Day,  the
preceding Business Day; provided, however, that with respect to the Distribution
Date occurring in April 1998,  the Record Date will be the Closing Date,  except
as specified in the Pooling and Servicing Agreement. Such distributions shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

         Any funds not distributed on the Termination Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

         This Certificate is limited in right of payment to, among other things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

         This  Certificate  does  not  purport  to  summarize  the  Pooling  and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

         As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  set forth therein,  this  Certificate is  transferable  or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

         Prior to due  presentation  of this  Certificate  for  registration  of
transfer,  the  Depositor,  the Servicer,  the Trustee,  the Fiscal  Agent,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all purposes,  and none of the Depositor,  the Servicer, the Trustee, the Fiscal
Agent, the Certificate  Registrar,  any Paying Agent or any agent of any of them
shall be affected by notice to the contrary.

         No fee or service charge shall be imposed by the Certificate  Registrar
for its services in respect of any registration of transfer or exchange referred
to in  Section  5.02 of the  Pooling  and  Servicing  Agreement  other  than for
transfers to Institutional  Accredited  Investors as provided in Section 5.02(h)
of that  Agreement.  The  Certificate  Registrar  may  require  payment  by each
transferor of a sum sufficient to cover any tax,  expense or other  governmental
charge payable in connection with any such transfer.

         The Pooling and Servicing  Agreement or any Custodial  Agreement may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

         The Pooling and Servicing Agreement or any Custodial Agreement may also
be  amended  from  time to time by the  Depositor,  the  Servicer,  the  Special
Servicer,  the Trustee  and the Fiscal  Agent with the consent of the Holders of
each of the Classes of Regular  Certificates  representing not less than 66-2/3%
of the  Percentage  Interests  of each  Class of  Certificates  affected  by the
amendment for the purpose of adding any  provisions to or changing in any manner
or eliminating  any of the provisions of the Pooling and Servicing  Agreement or
of  modifying  in any  manner the  rights of the  Certificateholders;  provided,
however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

         Further, the Depositor, the Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders, may amend the Pooling and Servicing Agreement to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

         The  Servicer,  and if the Servicer  does not exercise its option,  any
Holder  of Class LR  Certificates  representing  greater  than a 50%  Percentage
Interest in such Class may effect an early  termination of the Trust Fund,  upon
not less than 30 days'  prior  Notice of  Termination  given to the  Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which  either  (a) the  aggregate  Stated  Principal  Balance  of the
Mortgage Loans is less than 1.0% of the aggregate  Stated  Principal  Balance of
the Mortgage Loans as of the Cut-off Date specifying the Anticipated Termination
Date,  by  purchasing  on such date all,  but not less than all, of the Mortgage
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan, at a purchase price,  payable in cash, equal to not less than
the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

         All costs and  expenses  incurred by any and all parties to the Pooling
and Servicing  Agreement or by the Trust Fund pursuant to Section 9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

         The  obligations  created by the Pooling and Servicing  Agreement shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

         Unless the Certificate of  Authentication  on this Certificate has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                                   LASALLE NATIONAL BANK, not in its individual
                                   capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

         This is one of the Class G Certificates  referred to in the Pooling and
Servicing Agreement.

Dated:


                                   LASALLE NATIONAL BANK, not in its individual
                                   capacity but solely as Authenticating Agent



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



<PAGE>


                                   ASSIGNMENT

         FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby sell(s),
assign(s) and transfer(s) unto--------------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 be made by wire transfer in  immediately  available  funds to
- -----------------------------------------------------------------------------for
the  account  of   -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                 By: ------------------------------------------



                                     ------------------------------------------
                                      [Please print or type name(s)]



                                     ------------------------------------------
                                     Title



                                     ------------------------------------------
                                     Taxpayer Identification Number


<PAGE>

                                  EXHIBIT A-10

                           FORM OF CLASS H CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS H  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS  CERTIFICATE  IS ISSUED ON MARCH 30, 1998,  AND BASED ON ITS ISSUE PRICE OF
89.414695%,  INCLUDING  ACCRUED  INTEREST,  AND A  STATED  REDEMPTION  PRICE  AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  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 ZERO, WITH ALL
MORTGAGE LOANS HAVING AN ANTICIPATED REPAYMENT DATE PREPAYING ON SUCH DATE, USED
TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE IS  APPROXIMATELY  10.897805%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY  8.82%;  AND (III) THE AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST
ACCRUAL PERIOD (MARCH 30, 1998 TO APRIL 15, 1998) AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY 0.015492%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS H

Class H  Pass-Through  Rate: A per annum rate equal to the lesser of 7.5000% and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:                    Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class H Certificates:                       June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AK 0                         ISIN:  USU08525AC81

Common Code: 8606927                        Initial Certificate
                                            Balance of this Certificate:
                                            $

No.: H

     This  certifies that  -----------  is the registered  owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class H Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class J, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
H Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class H Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class H  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Authenticating Agent



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



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto--------------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 be made by wire transfer in  immediately  available  funds to
- -----------------------------------------------------------------------------for
the  account  of   -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                            By: ----------------------------------------



                                ------------------------------------------
                                 [Please print or type name(s)]



                                ------------------------------------------
                                Title



                                ------------------------------------------
                                Taxpayer Identification Number


<PAGE>

                                  EXHIBIT A-11

                           FORM OF CLASS J CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS J  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

     THIS  CERTIFICATE IS ISSUED ON MARCH 30, 1998, AND BASED ON ITS ISSUE PRICE
OF 74.00034%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION  PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  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 ZERO, WITH ALL
MORTGAGE LOANS HAVING AN ANTICIPATED REPAYMENT DATE PREPAYING ON SUCH DATE, USED
TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE IS  APPROXIMATELY  26.258776%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY  9.54%;  AND (III) THE AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST
ACCRUAL PERIOD (MARCH 30, 1998 TO APRIL 15, 1998) AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY 0.034482%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS J

Class J  Pass-Through  Rate: A per annum rate equal to the lesser of 6.2200% and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:              Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                     Scheduled Final
Certificate Balance of the            Distribution Date:
Class J Certificates:                 June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AL 8                   ISIN:  USU08525AD64

Common Code: 8606943                  Initial Certificate
                                      Balance of this Certificate:
                                      $

No.: J

     This certifies that  -------------  is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class J Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class K, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
J Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 J
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class J Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                               LASALLE NATIONAL BANK, not in its individual
                               capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class J  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                               LASALLE NATIONAL BANK, not in its individual 
                               capacity but solely as Authenticating Agent



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



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto--------------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class J  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 J
Certificate of the entire Percentage Interest  represented by the within Class J
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  J
Certificate to the following address:

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


Date: -----------                          -------------------------------------
                                           Signature by or on behalf of
                                           Assignor(s)


                                           -------------------------------------
                                           Taxpayer Identification Number


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


Distributions,  if be made by wire transfer in  immediately  available  funds to
- -----------------------------------------------------------------------------for
the  account  of   -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                 By: ----------------------------------------



                                     ------------------------------------------
                                      [Please print or type name(s)]



                                     ------------------------------------------
                                     Title



                                     ------------------------------------------
                                     Taxpayer Identification Number


<PAGE>

                                  EXHIBIT A-12

                           FORM OF CLASS K CERTIFICATE


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS K  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

     THIS  CERTIFICATE IS ISSUED ON MARCH 30, 1998, AND BASED ON ITS ISSUE PRICE
OF 73.597931%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  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 ZERO, WITH ALL
MORTGAGE LOANS HAVING AN ANTICIPATED REPAYMENT DATE PREPAYING ON SUCH DATE, USED
TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE IS  APPROXIMATELY  26.661236%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY  9.59%;  AND (III) THE AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST
ACCRUAL PERIOD (MARCH 30, 1998 TO APRIL 15, 1998) AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY 0.034401%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS K

Class K  Pass-Through  Rate: A per annum rate equal to the lesser of 6.2200% and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:                Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                       Scheduled Final
Certificate Balance of the              Distribution Date:
Class K Certificates:                   June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AM 6                     ISIN:  USU08525AJ35

Common Code: 8606951                    Initial Certificate
                                        Balance of this Certificate:
                                        $

No.: K

     This  certifies  that   ----------------  is  the  registered  owner  of  a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class K  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  residential properties and held in trust by
the Trustee and serviced by the  Servicer.  The Trust Fund was created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class L, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
K Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 K
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class K Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                                            LASALLE NATIONAL BANK, not in its 
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class K  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto--------------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class K  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 K
Certificate of the entire Percentage Interest  represented by the within Class K
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  K
Certificate to the following address:

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


Date: -----------                            -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:-----------------------------------------------------------------
- -------------------------------------------------------------------------------
- ------------------------------------------------------------------------------.


Distributions,  if be made by wire transfer in  immediately  available  funds to
- -----------------------------------------------------------------------------for
the  account  of   -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                             By: ----------------------------------------



                                 ------------------------------------------
                                  [Please print or type name(s)]



                                 ------------------------------------------
                                 Title



                                 ------------------------------------------
                                 Taxpayer Identification Number



<PAGE>
                                  EXHIBIT A-13

                           FORM OF CLASS L CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS L  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, OR (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR"
AS SUCH TERM IS DEFINED IN RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D UNDER
THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF
ANY STATE OF THE UNITED STATES.

                  THIS CERTIFICATE IS ISSUED ON MARCH 30, 1998, AND BASED ON ITS
ISSUE PRICE OF 55.87386%,  INCLUDING ACCRUED  INTEREST,  AND A STATED REDEMPTION
PRICE  AT  MATURITY  EQUAL TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS 15 DAYS OF
INTEREST  AT THE  PASS-THROUGH  RATE  HEREON),  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 ZERO, WITH ALL MORTGAGE LOANS HAVING AN ANTICIPATED REPAYMENT DATE
PREPAYING ON SUCH DATE, USED TO PRICE THIS CERTIFICATE: (I) THE AMOUNT OF OID AS
A  PERCENTAGE  OF  THE  INITIAL   PRINCIPAL   BALANCE  OF  THIS  CERTIFICATE  IS
APPROXIMATELY 44.385303%; (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,
COMPOUNDED  MONTHLY,  IS  APPROXIMATELY  12.50%;  AND  (III)  THE  AMOUNT OF OID
ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD (MARCH 30, 1998 TO APRIL 15, 1998)
AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE, CALCULATED
USING THE EXACT METHOD, IS APPROXIMATELY 0.030982%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS L

Class L  Pass-Through  Rate: A per annum rate equal to the lesser of 6.2200% and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:                  Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                         Scheduled Final
Certificate Balance of the                Distribution Date:
Class L Certificates:                     June 15, 2031
$ 1,816,539,338.00

CUSIP:  251562 AN 4                       ISIN: USU0852AE48

Common Code: 8606978                       Initial Certificate
                                           Balance of this Certificate:
                                           $

No.: L

     This certifies that _______________ is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class L Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class M,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
L Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 L
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class L Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                                   LASALLE NATIONAL BANK, not in its individual
                                   capacity but solely as Trustee

                                   By:  _______________________________________
                                                   Authorized Officer



                          Certificate of Authentication

     This is one of the Class L  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                   LASALLE NATIONAL BANK, not in its individual
                                   capacity but solely as Authenticating Agent

                                   By:  ________________________________________
                                                   Authorized Officer



<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class L  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 L
Certificate of the entire Percentage Interest  represented by the within Class L
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  L
Certificate to the following address:
________________________________________________________________________________
________________________________________________________________________________

Date: ___________                       ________________________________________
                                        Signature by or on behalf of
                                        Assignor(s)
                         
                                        ________________________________________
                                        Taxpayer Identification Number


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions: -----------------------------------------------------------------
- -------------------------------------------------------------------------------.

Distributions,  if be made by wire transfer in  immediately  available  funds to
- ---------------------------------------------------------------------------- for
the  account  of   -------------------------------------------------------------
account number------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                   By: -----------------------------------------


                                       ----------------------------------------
                                       [Please print or type name(s)]

                                       ----------------------------------------
                                       Title
 
                                       ----------------------------------------
                                       Taxpayer Identification Number
<PAGE>
                                     EXHIBIT A-14

                             FORM OF CLASS M CERTIFICATE


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS M  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, OR (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR"
AS SUCH TERM IS DEFINED IN RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D UNDER
THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF
ANY STATE OF THE UNITED STATES.

     THIS  CERTIFICATE IS ISSUED ON MARCH 30, 1998, AND BASED ON ITS ISSUE PRICE
OF 40.76216%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION  PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  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 ZERO, WITH ALL
MORTGAGE LOANS HAVING AN ANTICIPATED REPAYMENT DATE PREPAYING ON SUCH DATE, USED
TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE IS  APPROXIMATELY  59.497012%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY  16.19%;  AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST
ACCRUAL PERIOD (MARCH 30, 1998 TO APRIL 15, 1998) AS A PERCENTAGE OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY 0.014950%.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE CODE.



<PAGE>



           DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION COMMERCIAL
                      MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS M

Class M  Pass-Through  Rate: A per annum rate equal to the lesser of 6.2200% and
the Weighted Average Net Mortgage Pass-Through Rate.

First Distribution Date:                    Cut-off Date:  March 1, 1998
April 15, 1998

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class M Certificates:                       June 15, 2031
$ 1,816,539,338.00

CUSIP: 251562 AP 9                          ISIN:  USU08525AF13

Common Code: 8606986                        Initial Certificate
                                            Balance of this Certificate:
                                            $

No.: M

     This  certifies  that  -----------------  is  the  registered  owner  of  a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class M  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  residential properties and held in trust by
the Trustee and serviced by the  Servicer.  The Trust Fund was created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class Q-1, Class Q-2, Class R and Class LR Certificates (together with the Class
M Certificates, the "Certificates"; the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.



<PAGE>



     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.  Holders of this Certificate may be entitled to
Prepayment Premiums, as provided in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class M Certificates  will be calculated  based on a 360-day year  consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any Distribution  Date, the calendar month immediately  preceding the
month in which such Distribution Date occurs. Each Interest Accrual Period other
than the Interest Accrual Period with respect to the Distribution Date occurring
on April 15, 1998 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  calendar  month  in  which  such
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 the Pooling and  Servicing  Agreement.  Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions in such agreements, (iii) to amend any provision of the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.
               

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

               (i)       the sum of

                         (A)       100% of the unpaid principal  balance of each
                                   Mortgage  Loan  included in the Trust Fund as
                                   of the last day of the month  preceding  such
                                   Distribution Date;

                         (B)       the fair market  value of all other  property
                                   included in the Trust Fund as of the last day
                                   of  the  month  preceding  such  Distribution
                                   Date,  as   determined   by  an   Independent
                                   appraiser  acceptable  to the  Servicer as of
                                   the date not more  than 30 days  prior to the
                                   last  day  of  the   month   preceding   such
                                   Distribution Date;

                         (C)       all unpaid interest accrued on such principal
                                   balance of each such Mortgage Loan (including
                                   for  this  purpose  any  Mortgage  Loan as to
                                   which title to the related Mortgaged Property
                                   has been acquired) at the Mortgage Rate (plus
                                   the Excess Rate, to the extent applicable) to
                                   the  last  day of the  month  preceding  such
                                   Distribution  Date  (less  any  P&I  Advances
                                   previously made on account of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

               (ii)      the aggregate fair market value of the Mortgage  Loans,
                         and all  other  property  acquired  in  respect  of any
                         Mortgage Loan in the Trust Fund, on the last day of the
                         month preceding such  Distribution  Date, as determined
                         by an Independent  appraiser acceptable to the Servicer
                         as of a date  not more  than 30 days  prior to the last
                         day of the  month  preceding  such  Distribution  Date,
                         together  with  one  month's  interest  thereon  at the
                         Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely 
                                            as Trustee



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



                            Certificate of Authentication
                            -----------------------------

     This is one of the Class M  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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



<PAGE>


                                      ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)  and   transfer(s)   unto   ------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class 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 be made by wire transfer in  immediately  available  funds to
- ---------------------------------------------------------------------------- for
the account of  -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                     By: ---------------------------------------




                                         ---------------------------------------
                                         [Please print or type name(s)]




                                         ---------------------------------------
                                         Title




                                         ---------------------------------------
                                         Taxpayer Identification Number



<PAGE>
                                  EXHIBIT A-15

                          FORM OF CLASS Q-1 CERTIFICATE

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  1933  ACT  AND (B) IN  ACCORDANCE  WITH  ANY  OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN. TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN CERTIFICATED FORM SHALL
BE  REQUIRED  EITHER (i) TO  DELIVER A LETTER IN THE FORM OF EXHIBIT  D-2 OF THE
POOLING  AND  SERVICING  AGREEMENT  TO SUCH  EFFECT,  OR (ii) IN THE  EVENT  THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
DEPOSITOR,  THE  TRUSTEE  OR THE  CERTIFICATE  REGISTRAR  TO ANY  OBLIGATION  OR
LIABILITY.


ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.


<PAGE>


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, Class Q-1



CUSIP: _________                                     Percentage Interest:  100%

No.:  Q-1-1


     This  certifies  that  _______________  is  the  registered  owner  of  the
Percentage  Interest  evidenced by this Certificate in the Trust Fund. The Class
Q-1 Certificateholder is not entitled to interest or principal distributions The
Class Q-1  Certificateholder  will be entitled to receive  distributions  of Net
Default  Interest  received from the borrowers.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  residential properties and held in trust by
the Trustee and serviced by the  Servicer.  The Trust Fund was created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class Q-2, Class R and Class LR  Certificates  (together with the Class
Q-1 Certificates,  the "Certificates";  the Holders of Certificates issued under
the Pooling  and  Servicing  Agreement  are  collectively  referred to herein as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.

     This  Certificate  represents  the right to  receive  a pro rata  undivided
beneficial  interest in the portion of the Trust Fund  consisting of the Default
Interest  collected on the ContiTrade  Services L.L.C.,  German American Capital
Corporation,  Morgan Stanley Mortgage Capital Inc., Red Mountain Funding, L.L.C.
and Boston Capital  Mortgage  Company  Limited  Partnership  Corporation  Loans,
subject to the  obligation to reimburse the Servicer,  the Trustee or the Fiscal
Agent, as applicable, for interest on Advances.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the Fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April, 1998 (each such date, a "Distribution 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 and Servicing Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of  business  on the last day of the  calendar  month in which the related
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring in April,  1998,  the Record Date will be the Closing Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the Paying Agent or the  Certificate  Registrar  acting as such agent) is
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other  provisions in such  agreements,  (iii) to amend any provision the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  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 and  Servicing
                           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 set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,   with  interest  thereon  at  the
                                    Advance   Rate,    and   unpaid    Servicing
                                    Compensation,        Special       Servicing
                                    Compensation,  Trustee  Fees and Trust  Fund
                                    expenses; and

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



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

Dated:


                               LASALLE NATIONAL BANK, not in its individual
                               capacity but solely as Trustee

                               By: ________________________________________
                                             Authorized Officer



                          Certificate of Authentication

     This is one of the Class Q-1  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                               LASALLE NATIONAL BANK, not in its individual
                               capacity but solely as Authenticating Agent

                               By: ________________________________________
                                             Authorized Officer


<PAGE>


                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class Q-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 Q-1
Certificate of the entire  Percentage  Interest  represented by the within Class
Q-1  Certificates to the  above-named  Assignee(s) and to deliver such Class Q-1
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                           ____________________________________
                                            Signature by or on behalf of
                                            Assignor(s)


                                            ____________________________________
                                            Taxpayer Identification Number




<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: _________________________________________________________________
________________________________________________________________________________
Distributions,  if be made by wire transfer in  immediately  available  funds to
____________________________________________________________________________ for
the  account  of   _____________________________________________________________
account number _____________________.

     This  information  is  provided  by  __________________________________ the
Assignee(s) named above, or  ________________________________________________ as
its (their) agent.

                                   By: ________________________________________



                                       _________________________________________
                                       [Please print or type name(s)]
                                       _________________________________________
                                       Title
                                       _________________________________________
                                       Taxpayer Identification Number


<PAGE>

                                  EXHIBIT A-16

                          FORM OF CLASS Q-2 CERTIFICATE

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  1933  ACT  AND (B) IN  ACCORDANCE  WITH  ANY  OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN. TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN CERTIFICATED FORM SHALL
BE  REQUIRED  EITHER (i) TO  DELIVER A LETTER IN THE FORM OF EXHIBIT  D-2 OF THE
POOLING  AND  SERVICING  AGREEMENT  TO SUCH  EFFECT,  OR (ii) IN THE  EVENT  THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
DEPOSITOR,  THE  TRUSTEE  OR THE  CERTIFICATE  REGISTRAR  TO ANY  OBLIGATION  OR
LIABILITY.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.

<PAGE>
                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS Q-2

                                         Percentage Interest: 100%

CUSIP: _______

No.: Q-2

     This certifies that  ____________ is the registered owner of the Percentage
Interest  evidenced  by this  Certificate  in the  Trust  Fund.  The  Class  Q-2
Certificateholder  is not entitled to interest or principal  distributions.  The
Class Q-2 Certificateholder  will be entitled to receive distributions of Excess
Interest  received  from the  borrowers.  The Trust Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  and  multifamily  residential  properties  and  held in trust by the
Trustee  and  serviced  by the  Servicer.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and Servicing  Agreement are the Class A-1, Class A-2, Class X, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class Q-1, Class R and Class LR  Certificates  (together with the Class
Q-2 Certificates,  the "Certificates";  the Holders of Certificates issued under
the Pooling  and  Servicing  Agreement  are  collectively  referred to herein as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.

     This  Certificate  represents  the right to  receive  a pro rata  undivided
beneficial  interest in the portion of the Trust Fund  consisting  of the Excess
Interest  collected on the ContiTrade  Services L.L.C.,  German American Capital
Corporation,  Morgan Stanley Mortgage Capital Inc., Red Mountain Funding, L.L.C.
and Boston Capital Mortgage Company Limited Partnership Corporation Loans, which
portions of the Trust Fund will be treated as a grantor trust for federal income
tax purposes.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any Certificate),  on the Fifteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day, commencing in April 1998 (each such date, a "Distribution  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 and Servicing Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of  business  on the last day of the  calendar  month in which the related
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring in April,  1998,  the Record Date will be the Closing Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its  termination as Trustee under the Pooling and Servicing Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other  provisions in such  agreements,  (iii) to amend any provision the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)  reduce in any manner  the amount of, or delay the timing of,  payments
          received on Mortgage Loans which are required to be distributed on any
          Certificate without the consent of 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 and Servicing 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 set forth in the Pooling and  Servicing
          Agreement or the  obligations of the Servicer,  the Special  Servicer,
          the  Trustee or the  Fiscal  Agent to make a P&I  Advance or  Property
          Advance  without  the  consent  of the  Holders  of  all  Certificates
          representing  all of the Percentage  Interests of the Class or Classes
          affected thereby; or

     (iv) amend any section of the Pooling and Servicing Agreement which relates
          to the  amendment of the Pooling and Servicing  Agreement  without the
          consent  of all  the  holders  of all  Certificates  representing  all
          Percentage Interests of the Class or Classes affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

          (A)  100%  of the  unpaid  principal  balance  of each  Mortgage  Loan
               included  in the  Trust  Fund  as of the  last  day of the  month
               preceding such Distribution Date;

          (B)  the fair market value of all other property included in the Trust
               Fund as of the last day of the month preceding such  Distribution
               Date, as determined by an Independent appraiser acceptable to the
               Servicer  as of the date not more than 30 days  prior to the last
               day of the month preceding such Distribution Date;

          (C)  all unpaid  interest  accrued on such  principal  balance of each
               such Mortgage Loan  (including for this purpose any Mortgage Loan
               as to which  title to the  related  Mortgaged  Property  has been
               acquired)  at the  Mortgage  Rate (plus the Excess  Rate,  to the
               extent  applicable)  to the last day of the month  preceding such
               Distribution  Date  (less  any P&I  Advances  previously  made on
               account of interest);

          (D)  the  aggregate  amount of  unreimbursed  Advances,  with interest
               thereon at the Advance Rate, and unpaid  Servicing  Compensation,
               Special  Servicing  Compensation,  Trustee  Fees and  Trust  Fund
               expenses; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined by an Independent  appraiser  acceptable to the Servicer as
          of a date not  more  than 30 days  prior to the last day of the  month
          preceding such Distribution  Date,  together with one month's interest
          thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the  receipt or  collection  of the last payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.


<PAGE>

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

Dated:


                                  LASALLE  NATIONAL BANK,  not in its individual
                                  capacity but solely as Trustee



                                  By:___________________________________________
                                                 Authorized Officer



                          Certificate of Authentication


     This is one of the Class Q-2  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                                  LASALLE NATIONAL BANK, not in its individual 
                                  capacity but solely as Authenticating Agent



                                  By:___________________________________________
                                                 Authorized Officer



<PAGE>
                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class Q-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 Q-2
Certificate of the entire  Percentage  Interest  represented by the within Class
Q-2  Certificates to the  above-named  Assignee(s) and to deliver such Class Q-2
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                 ______________________________________________
                                  Signature by or on behalf of Assignor(s)


                                  ______________________________________________
                                  Taxpayer Identification Number

<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions: _________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions,  if be made by wire transfer in  immediately  available  funds to
________________________________________________________________________________
for  the  account  of  _________________________________________________________
account number ________________________________________________.

This information is provided by  _______________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                              By: ______________________________________________



                                  ______________________________________________
                                  [Please print or type name(s)]



                                  ______________________________________________
                                  Title

                                  ______________________________________________
                                  Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-17

                           FORM OF CLASS R CERTIFICATE

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS  860G(a)(2) AND 860D OF THE INTERNAL  REVENUE CODE OF
1986, AS AMENDED (THE "CODE").  A TRANSFEREE OF THIS CERTIFICATE,  BY ACCEPTANCE
HEREOF,  IS  DEEMED  TO  HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO  CERTAIN
RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(l) OF THE POOLING
AND  SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT, AMONG OTHER THINGS, (A) IT IS NOT
A  DISQUALIFIED   ORGANIZATION,   AS  SUCH  TERM  IS  DEFINED  IN  CODE  SECTION
860(E)(e)(5),  OR AN AGENT (INCLUDING A BROKER,  NOMINEE OR OTHER MIDDLEMAN) FOR
SUCH DISQUALIFIED  ORGANIZATION AND IS OTHERWISE A PERMITTED TRANSFEREE,  (B) IT
HAS HISTORICALLY PAID ITS DEBTS AS THEY HAVE COME DUE AND INTENDS TO CONTINUE TO
PAY ITS  DEBTS AS THEY COME DUE IN THE  FUTURE,  AND (C) IT  INTENDS  TO PAY ANY
TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME DUE. ANY PURPORTED
TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT IS NOT A PERMITTED
TRANSFEREE OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS  SHALL BE ABSOLUTELY
NULL AND VOID AND  SHALL  VEST NO RIGHTS IN ANY  PURPORTED  TRANSFEREE.  IF THIS
CERTIFICATE  REPRESENTS  A  "NON-ECONOMIC  RESIDUAL  INTEREST",  AS  DEFINED  IN
TREASURY REGULATIONS SECTION  1.860E-1(c),  TRANSFERS OF THIS CERTIFICATE MAY BE
DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO SATISFY A REGULATORY
SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE  DISREGARDED,  THE TRANSFEROR
MAY BE  REQUIRED,  AMONG OTHER  THINGS,  TO SATISFY  ITSELF AS TO THE  FINANCIAL
CONDITION OF THE PROPOSED TRANSFEREE.

THE HOLDER OF THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED
TO CONSENT TO ACT AS "TAX  MATTERS  PERSON" OF THE  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 PARTNER" FOR PURPOSES OF SUBCHAPTER C OF
CHAPTER 63 OF SUBTITLE F OF THE CODE.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, OR (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR"
AS SUCH TERM IS DEFINED IN RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D UNDER
THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF
ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974,  AS AMENDED  ("ERISA"),  SECTION 4975 OF THE CODE,  OR ANY
ESSENTIALLY  SIMILAR  FEDERAL,  STATE OR LOCAL LAW (A "SIMILAR  LAW")  (EACH,  A
"PLAN"),  OR (B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED,
AN INSURANCE COMPANY USING ASSETS OF SEPARATE ACCOUNTS OR GENERAL ACCOUNTS WHICH
INCLUDE  ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY SIMILAR
LAW TO  INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING  THE  ASSETS OF ANY SUCH  PLAN.  TRANSFEREES  OF THIS  CERTIFICATE
TAKING DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A
LETTER IN THE FORM OF EXHIBIT D-2 OF THE POOLING AND SERVICING AGREEMENT TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.

 <PAGE>

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
     COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-C1, CLASS R

CUSIP: U08525 AG 9                                        
                                       Percentage Interest: [100%]

No.:  R

     This certifies that  _________________________  is the registered  owner of
the  Percentage  Interest  evidenced by this  Certificate in the Trust Fund. The
Class  R   Certificateholder   is  not   entitled  to   interest  or   principal
distributions.  The Class R  Certificateholder  will be  entitled to receive the
proceeds of the remaining  assets of the Upper-Tier  REMIC, if any, on the Final
Scheduled Distribution Date for the Certificates, after distributions in respect
of any accrued but unpaid interest on the Certificates  and after  distributions
in  reduction of principal  balance have reduced the  principal  balances of the
Certificates  to zero.  It is not  anticipated  that  there  will be any  assets
remaining  in  the  Upper-Tier  REMIC  or  Trust  Fund  on the  Final  Scheduled
Distribution Date following the distributions on the Regular  Certificates.  The
Trust Fund, described more fully below, consists primarily of a pool of Mortgage
Loans secured by first liens and a second lien on commercial properties and held
in trust by the  Trustee  and  serviced  by the  Servicer.  The  Trust  Fund was
created, and the Mortgage Loans are to be serviced,  pursuant to the Pooling and
Servicing  Agreement  (as defined  below).  The Holder of this  Certificate,  by
virtue of the acceptance hereof, assents to the terms, provisions and conditions
of the Pooling and Servicing  Agreement and is bound thereby.  Also issued under
the Pooling and Servicing Agreement are the Class A-1, Class A-2, Class X, Class
B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class
L, Class M, Class Q-1, Class Q-2, and Class LR  Certificates  (together with the
Class R Certificates,  the  "Certificates";  the Holders of Certificates  issued
under the Pooling and Servicing Agreement are collectively referred to herein as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.

     This  Certificate  represents  a  "residual  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Code.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month in which the related Distribution
Date occurs or, if such day is not a Business Day, the  preceding  Business Day;
provided, however, that with respect to the Distribution Date occurring in April
1998,  the Record  Date will be the Closing  Date,  except as  specified  in the
Pooling  and  Servicing  Agreement.  Such  distributions  shall  be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the  related  Record  Date by check  mailed by first class mail to the
address set forth therefor in the  Certificate  Register or,  provided that such
Certificateholder shall have provided the Paying Agent with wire instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as  such  agent)  specified  in  the  notice  to
Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given pursuant to Section  9.01(f) of the Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the   Class  R
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other  provisions in such  agreements,  (iii) to amend any provision the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)  reduce in any manner  the amount of, or delay the timing of,  payments
          received on Mortgage Loans which are required to be distributed on any
          Certificate without the consent of 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 and Servicing 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 set forth in the Pooling and  Servicing
          Agreement or the  obligations of the Servicer,  the Special  Servicer,
          the  Trustee or the  Fiscal  Agent to make a P&I  Advance or  Property
          Advance  without  the  consent  of the  Holders  of  all  Certificates
          representing  all of the Percentage  Interests of the Class or Classes
          affected thereby; or

     (iv) amend any section of the Pooling and Servicing Agreement which relates
          to the  amendment of the Pooling and Servicing  Agreement  without the
          consent  of all  the  holders  of all  Certificates  representing  all
          Percentage Interests of the Class or Classes affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of Class LR Certificates  representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
either (a) the aggregate Stated Principal  Balance of the Mortgage Loans is less
than 1.0% of the aggregate Stated Principal  Balance of the Mortgage Loans as of
the Cut-off Date specifying the Anticipated  Termination  Date, by purchasing on
such date all, but not less than all, of the Mortgage Loans then included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i) the sum of

          (A)  100%  of the  unpaid  principal  balance  of each  Mortgage  Loan
               included  in the  Trust  Fund  as of the  last  day of the  month
               preceding such Distribution Date;

          (B)  the fair market value of all other property included in the Trust
               Fund as of the last day of the month preceding such  Distribution
               Date, as determined by an Independent appraiser acceptable to the
               Servicer  as of the date not more than 30 days  prior to the last
               day of the month preceding such Distribution Date;

          (C)  all unpaid  interest  accrued on such  principal  balance of each
               such Mortgage Loan  (including for this purpose any Mortgage Loan
               as to which  title to the  related  Mortgaged  Property  has been
               acquired)  at the  Mortgage  Rate (plus the Excess  Rate,  to the
               extent  applicable)  to the last day of the month  preceding such
               Distribution  Date  (less  any P&I  Advances  previously  made on
               account of interest);

          (D)  the  aggregate  amount of  unreimbursed  Advances,  with interest
               thereon at the Advance Rate, and unpaid  Servicing  Compensation,
               Special  Servicing  Compensation,  Trustee  Fees and  Trust  Fund
               expenses; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined by an Independent  appraiser  acceptable to the Servicer as
          of a date not  more  than 30 days  prior to the last day of the  month
          preceding such Distribution  Date,  together with one month's interest
          thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

<PAGE>

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

Dated:


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Trustee



                                  By:___________________________________________
                                                 Authorized Officer



                          Certificate of Authentication


     This is one of the Class R  Certificates  referred  to in the  Pooling  and
Servicing Agreement.

Dated:


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Authenticating Agent



                                  By:___________________________________________
                                                 Authorized Officer

<PAGE>

                                   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 be made by wire transfer in  immediately  available  funds to
________________________________________________________________________________
for the  account  of   _________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                              By: ______________________________________________



                                  ______________________________________________
                                  [Please print or type name(s)]



                                  ______________________________________________
                                  Title
 
                                  ______________________________________________
                                  Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-18

                          FORM OF CLASS LR CERTIFICATE

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS  860G(a)(2) AND 860D OF THE INTERNAL  REVENUE CODE OF
1986, AS AMENDED (THE "CODE").  A TRANSFEREE OF THIS CERTIFICATE,  BY ACCEPTANCE
HEREOF,  IS  DEEMED  TO  HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO  CERTAIN
RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(l) OF THE POOLING
AND  SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT, AMONG OTHER THINGS, (A) IT IS NOT
A  DISQUALIFIED   ORGANIZATION,   AS  SUCH  TERM  IS  DEFINED  IN  CODE  SECTION
860(E)(e)(5),  OR AN AGENT (INCLUDING A BROKER,  NOMINEE OR OTHER MIDDLEMAN) FOR
SUCH DISQUALIFIED  ORGANIZATION AND IS OTHERWISE A PERMITTED TRANSFEREE,  (B) IT
HAS HISTORICALLY PAID ITS DEBTS AS THEY HAVE COME DUE AND INTENDS TO CONTINUE TO
PAY ITS  DEBTS AS THEY COME DUE IN THE  FUTURE,  AND (C) IT  INTENDS  TO PAY ANY
TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME DUE. ANY PURPORTED
TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT IS NOT A PERMITTED
TRANSFEREE OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS  SHALL BE ABSOLUTELY
NULL AND VOID AND  SHALL  VEST NO RIGHTS IN ANY  PURPORTED  TRANSFEREE.  IF THIS
CERTIFICATE  REPRESENTS  A  "NON-ECONOMIC  RESIDUAL  INTEREST",  AS  DEFINED  IN
TREASURY REGULATIONS SECTION  1.860E-1(c),  TRANSFERS OF THIS CERTIFICATE MAY BE
DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO SATISFY A REGULATORY
SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE  DISREGARDED,  THE TRANSFEROR
MAY BE  REQUIRED,  AMONG OTHER  THINGS,  TO SATISFY  ITSELF AS TO THE  FINANCIAL
CONDITION OF THE PROPOSED TRANSFEREE.

THE HOLDER OF THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED
TO CONSENT TO ACT AS "TAX  MATTERS  PERSON" OF THE  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 PARTNER" FOR PURPOSES OF SUBCHAPTER C OF
CHAPTER 63 OF SUBTITLE F OF THE CODE.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, OR (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR"
AS SUCH TERM IS DEFINED IN RULE 501(a)(1), (2), (3) OR (7) OF REGULATION D UNDER
THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF
ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974,  AS AMENDED  ("ERISA"),  SECTION 4975 OF THE CODE,  OR ANY
ESSENTIALLY  SIMILAR  FEDERAL,  STATE OR LOCAL LAW (A "SIMILAR  LAW")  (EACH,  A
"PLAN"),  OR (B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED,
AN INSURANCE COMPANY USING ASSETS OF SEPARATE ACCOUNTS OR GENERAL ACCOUNTS WHICH
INCLUDE  ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY SIMILAR
LAW TO  INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING  THE  ASSETS OF ANY SUCH  PLAN.  TRANSFEREES  OF THIS  CERTIFICATE
TAKING DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A
LETTER IN THE FORM OF EXHIBIT D-2 OF THE POOLING AND SERVICING AGREEMENT TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.

<PAGE>

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS LR

CUSIP:  U08525 AH 7
                                       Percentage Interest: 100%

No.: LR

     This certifies  that  ____________________  is the registered  owner of the
Percentage  Interest  evidenced by this Certificate in the Trust Fund. The Class
LR Certificateholder is not entitled to interest or principal distributions. The
Class LR  Certificateholder  will be  entitled  to receive  the  proceeds of the
remaining  assets  of the  Lower-Tier  REMIC,  if any,  on the  Final  Scheduled
Distribution  Date for the Certificates,  after  distributions in respect of any
accrued  but unpaid  interest on the  Certificates  and after  distributions  in
reduction  of  principal  balance  have  reduced the  principal  balances of the
Certificates  to zero.  It is not  anticipated  that  there  will be any  assets
remaining  in  the  Lower-Tier  REMIC  or  Trust  Fund  on the  Final  Scheduled
Distribution Date following the distributions on the Regular  Certificates.  The
Trust Fund was created,  and the Mortgage Loans are to be serviced,  pursuant to
the Pooling and  Servicing  Agreement  (as  defined  below).  The Holder of this
Certificate,  by  virtue  of  the  acceptance  hereof,  assents  to  the  terms,
provisions  and  conditions of the Pooling and Servicing  Agreement and is bound
thereby.  Also issued under the Pooling and  Servicing  Agreement  are the Class
A-1,  Class A-2,  Class X, Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class J, Class K, Class L, Class M, Class Q-1,  Class Q-2,  and Class R
Certificates (together with the Class LR Certificates,  the "Certificates";  the
Holders of  Certificates  issued under the Pooling and  Servicing  Agreement are
collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing Agreement dated as of March 1, 1998 (the "Pooling and
Servicing  Agreement"),  by  and  among  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  as Depositor,  Banc One Mortgage Capital Markets, LLC, as Servicer
and as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank
N.V., as Fiscal Agent. To the extent not defined herein,  capitalized terms used
herein shall have the  meanings  assigned  thereto in the Pooling and  Servicing
Agreement.

     This  Certificate  represents  a  "residual  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Code.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of  business  on the last day of the  calendar  month in which the related
Distribution  Date occurs or, if such day is not a Business  Day, the  preceding
Business Day;  provided,  however,  that with respect to the  Distribution  Date
occurring  in April 1998,  the Record Date will be the Closing  Date,  except as
specified in the Pooling and Servicing  Agreement.  Such distributions  shall be
made  on  each  Distribution  Date  other  than  the  Termination  Date  to each
Certificateholder  of record on the related Record Date by check mailed by first
class mail to the address set forth  therefor in the  Certificate  Register  or,
provided that such  Certificateholder  shall have provided the Paying Agent with
wire  instructions  in writing at least five  Business Days prior to the related
Record Date, by wire transfer of immediately  available  funds to the account of
such  Certificateholder  at a bank or other entity  located in the United States
and having  appropriate  facilities  therefor.  The final  distribution  on each
Certificate  shall  be  made in like  manner,  but  only  upon  presentment  and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
specified in the notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

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

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the  Certificate
Registrar, any Paying Agent and any agent of any of them may treat the Person in
whose name this  Certificate is registered as the owner hereof for all purposes,
and none of the  Depositor,  the Servicer,  the Trustee,  the Fiscal Agent,  the
Certificate  Registrar,  any  Paying  Agent or any agent of any of them shall be
affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee  and  the  Fiscal  Agent,   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other  provisions in such  agreements,  (iii) to amend any provision the Pooling
and  Servicing  Agreement  to the extent  necessary or desirable to maintain the
rating or ratings  assigned  to each of the Classes of Regular  Certificates  by
each  Rating  Agency,  (iv)  to  amend  or  supplement  any  provisions  in 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
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification  or withdrawal of the then-current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee and the Fiscal  Agent with the consent of the Holders of each of the
Classes  of  Regular  Certificates  representing  not less than  66-2/3%  of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

     (i)  reduce in any manner  the amount of, or delay the timing of,  payments
          received on Mortgage Loans which are required to be distributed on any
          Certificate without the consent of 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 and Servicing 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 set forth in the Pooling and  Servicing
          Agreement or the  obligations of the Servicer,  the Special  Servicer,
          the  Trustee or the  Fiscal  Agent to make a P&I  Advance or  Property
          Advance  without  the  consent  of the  Holders  of  all  Certificates
          representing  all of the Percentage  Interests of the Class or Classes
          affected thereby; or

     (iv) amend any section of the Pooling and Servicing Agreement which relates
          to the  amendment of the Pooling and Servicing  Agreement  without the
          consent  of all  the  holders  of all  Certificates  representing  all
          Percentage Interests of the Class or Classes affected thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend the Pooling and  Servicing  Agreement  to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
to maintain the  qualification of the Trust REMIC as two separate REMICs,  or to
prevent the imposition of any additional  material state or local taxes,  at all
times  that any  Certificates  are  outstanding;  provided,  however,  that such
action,  as evidenced  by an Opinion of Counsel  (obtained at the expense of the
Trust  Fund),  is  necessary  or helpful to maintain  such  qualification  or to
prevent the imposition of any such taxes,  and would not adversely affect in any
material respect the interest of any Certificateholder.

     The Servicer,  and if the Servicer does not exercise its option, any Holder
of the Class LR Certificates representing greater than a 50% Percentage Interest
in such Class may effect an early  termination of the Trust Fund,  upon not less
than 30 days' prior Notice of Termination  given to the Trustee and Servicer any
time on or after the Early  Termination  Notice  Date  defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-off Date specifying the Anticipated  Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of:

          (A)  100%  of the  unpaid  principal  balance  of each  Mortgage  Loan
               included  in the  Trust  Fund  as of the  last  day of the  month
               preceding such Distribution Date;

          (B)  the fair market value of all other property included in the Trust
               Fund as of the last day of the month preceding such  Distribution
               Date, as determined by an Independent appraiser acceptable to the
               Servicer  as of the date not more than 30 days  prior to the last
               day of the month preceding such Distribution Date;

          (C)  all unpaid  interest  accrued on such  principal  balance of each
               such Mortgage Loan  (including for this purpose any Mortgage Loan
               as to which  title to the  related  Mortgaged  Property  has been
               acquired)  at the  Mortgage  Rate (plus the Excess  Rate,  to the
               extent  applicable)  to the last day of the month  preceding such
               Distribution  Date  (less  any P&I  Advances  previously  made on
               account of interest);

          (D)  the  aggregate  amount of  unreimbursed  Advances,  with interest
               thereon at the Advance Rate, and unpaid  Servicing  Compensation,
               Special  Servicing  Compensation,  Trustee  Fees and  Trust  Fund
               expenses; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined by an Independent  appraiser  acceptable to the Servicer as
          of a date not  more  than 30 days  prior to the last day of the  month
          preceding such Distribution  Date,  together with one month's interest
          thereon at the Mortgage Rate.

     All costs and  expenses  incurred by any and all parties to the Pooling and
Servicing  Agreement  or by the Trust Fund  pursuant  to Section  9.01(c) of the
Pooling  and  Servicing  Agreement  shall be borne by the party  exercising  its
purchase rights  thereunder.  The Trustee shall be entitled to rely conclusively
on any  determination  made by an  Independent  appraiser  pursuant  to  Section
9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the Servicer or the Holder of the Class LR Certificates  as described  above;
or (ii) the later of (a) the receipt or  collection  of the last  payment due on
any  Mortgage  Loan  included  in the Trust  Fund,  or (b) the  liquidation  and
disposition  pursuant to the Pooling and  Servicing  Agreement of the last asset
held by the Trust  Fund.  In no event,  however,  will the trust  created by the
Pooling and Servicing  Agreement continue beyond the expiration of 21 years from
the death of the last  surviving  descendant(s)  of Joseph P. Kennedy,  the late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

     <PAGE>

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

Dated:


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Trustee



                                  By:___________________________________________
                                                 Authorized Officer



                          Certificate of Authentication


     This is one of the Class LR  Certificates  referred  to in the  Pooling and
Servicing Agreement.

Dated:


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Authenticating Agent



                                  By:___________________________________________
                                                 Authorized Officer

<PAGE> 

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class LR Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar to issue a new Class LR
Certificate of the entire Percentage Interest represented by the within Class LR
Certificates  to the  above-named  Assignee(s)  and to  deliver  such  Class  LR
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                 ______________________________________________
                                  Signature by or on behalf of Assignor(s)



                                  ______________________________________________
                                  Taxpayer Identification Number

<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
_______________________________________________________________________________.

Distributions,  if be made by wire transfer in  immediately  available  funds to
________________________________________________________________________________
for the account of _____________________________________________________________
account number ________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                              By: ______________________________________________



                                  ______________________________________________
                                  [Please print or type name(s)]



                                  ______________________________________________
                                  Title




                                  ______________________________________________
                                  Taxpayer Identification Number
<PAGE>

                                  EXHIBIT B-1
                             Mortgage Loan Schedule


<TABLE>
<CAPTION>
                                                                                                                           Original
Loan        Loan                                                                                                           Principal
Seller      Number      Address                                               City             State         Zip Code       Balance
- ------      ------      -------                                               ----             -----         --------       -------

<S>           <C>       <C>                                                   <C>              <C>            <C>         <C>       
MS          MS1         224 Independence Drive                                Brookline        Massachusetts  02167       63,187,490
GACC        TA0289      Various                                               Various          Various       Various      61,500,000
GACC        TA02891     231 North 3rd Street                                  Philadelphia     Pennsylvania   19106
GACC        TA02892     1025 Clinton Street                                   Philadelphia     Pennsylvania   19107
GACC        TA02893     924 Spruce Street                                     Philadelphia     Pennsylvania   19107
GACC        TA02894     1035 Spruce Street                                    Philadelphia     Pennsylvania   19107
GACC        TA02895     2429 Locust Street                                    Philadelphia     Pennsylvania   19103
GACC        TA02896     1666 Callowhill Street                                Philadelphia     Pennsylvania   19130
GACC        TA02897     300 East 4th Street                                   St. Paul         Minnesota      55101
GACC        TA02898     117-123 North 15th Street                             Philadelphia     Pennsylvania   19102
GACC        TA02899     423 Walnut Street                                     Harrisburg       Pennsylvania   17101
GACC        TA028910    3514 Lancaster Avenue                                 Philadelphia     Pennsylvania   19104
GACC        TA028911    317 North Broad Street                                Philadelphia     Pennsylvania   19107
GACC        TA028912    250 East 5th Street                                   St. Paul         Minnesota      55101
GACC        TA028913    155 South Poplar Street                               Elizabethtown    Pennsylvania   17022
GACC        TA028914    651 Wells Street                                      Chicago          Illinois       60607
GACC        TA028915    401 Amberson Avenue                                   Pittsburgh       Pennsylvania   15232
GACC        TA028916    300 East Evans Street                                 West Chester     Pennsylvania   19380
GACC        TA028917    201 North Chestnut Street                             Palmyra          Pennsylvania   17078
GACC        TA028918    1520 Spruce Street                                    Philadelphia     Pennsylvania   19102
GACC        TA028919    2027-2029-2031 Arch Street                            Philadelphia     Pennsylvania   19103
GACC        TA028920    33 South Letitia Street                               Philadelphia     Pennsylvania   19106
GACC        TA028921    106 South Front Street                                Philadelphia     Pennsylvania   19106
GACC        GA0178      Various                                               Various          Various       Various      52,150,000
GACC        GA01781     8457 Roswell Road                                     Atlanta          Georgia        30350
GACC        GA01782     1515 Mt. Zion Road                                    Morrow           Georgia        30260
GACC        GA01783     5311 Apex Highway                                     Durham           North Carolina 27713
GACC        GA01784     5502 Chapel Hill Blvd.                                Chapel Hill      North Carolina 27707
GACC        GA01785     3472 Hillsborough Road                                Durham           North Carolina 27705
GACC        GA01786     4615 West Beryl Road                                  Raleigh          North Carolina 27606
GACC        GA01787     4141 Snapfinger Woods Drive                           Atlanta          Georgia        30035
GACC        GA01788     1010 North Loop 250 West                              Midland          Texas          79703
GACC        GA01789     3654 West Pioneer Parkway                             Arlington        Texas          76013
GACC        GA017810    7012 Glenwood Avenue                                  Raleigh          North Carolina 27612
GACC        GA017811    7800 North Broadway                                   Oklahoma City    Oklahoma       73116
GACC        GA017812    2960 South Cobb                                       Smyra            Georgia        30080
GACC        GA017813    1440 North Hairston Road                              Stone Moutain    Georgia        30083
GACC        GA017814    2115 Silas Creek Parkway                              Winston-Salem    North Carolina 27103
GACC        GA017815    1320 Norwood Drive                                    Bedford          Texas          76022
GACC        GA017816    3751 Longmire Way                                     Atlanta          Georgia        30340
GACC        GA017817    426 South College Road                                Wilmington       North Carolina 28403
GACC        GA017818    3208 East Park Row                                    Arlington        Texas          76010
GACC        GA017819    5717 Will Ruth Avenue                                 El Paso          Texas          79924
GACC        GA017820    3125 University Boulevard                             Winston-Salem    North Carolina 27105
GACC        GA017821    2000 Country Club Drive                               Carrolton        Texas          75006
GACC        GA017822    2306 North Collins Street                             Arlington        Texas          76011
GACC        GA017823    914 North Beltline Road                               Grand Prairie    Texas          75050
GACC        GA017824    3120 Knickerbocker Road                               San Angelo       Texas          76901
GACC        GA017825    2815 White Horse Road                                 Greenville       South Carolina 29611
GACC        GA017826    3730 West Wenddover Avenue                            Greensboro       North Carolina 27407
GACC        GA017827    7469 Tara Boulevard                                   Jonesboro        Georgia        30236
GACC        GA017828    1311 Northwest Loop 281                               Longview         Texas          75605
GACC        GA017829    6046 Financial Drive                                  Norcross         Georgia        30071
GACC        GA017830    2826 South Clack Street                               Abilene          Texas          79605
GACC        GA017831    2316 Highway 19 North                                 Meridian         Mississippi    39307
GACC        GA017832    3016 South Cooper Street                              Arlington        Texas          76015
GACC        GA017833    1808 Hampton Road                                     Texarkana        Texas          75503
GACC        GA017834    1604 Camp Lane                                        Albany           Georgia        31707
GACC        GA017835    3415 Highway 45 North                                 Meridian         Mississippi    39301
GACC        GA017836    2331 South Collins                                    Arlington        Texas          76014
GACC        GA017837    5513 East lancaster                                   Fort Worth       Texas          76112
GACC        GA017838    1303 South Stemmons                                   Lewisville       Texas          75067
GACC        GA017839    218 Eisenhower Drive                                  Savannah         Georgia        31406
GACC        GA017840    1412 Poinsett Highway                                 Greenville       South Carolina 29609
GACC        GA017841    3121 Washington Road                                  Augusta          Georgia        30907
GACC        GA017842    4155 Milgen Road                                      Columbus         Georgia        31907
GACC        GA017843    2215 West Southwest Loop 323                          Tyler            Texas          75701
GACC        GA017844    1881 Gordon Highway                                   Augusta          Georgia        30904
GACC        GA017845    4917 E. California Parkway, Southwest                 Fort Worth       Texas          76119
GACC        GA017846    3229 Highway 80                                       Mesquite         Texas          75150
GACC        GA017847    6715 Wolflin Road                                     Amarillo         Texas          79106
GACC        GA017848    4011 Midland Boulevard                                Fort Smith       Arkansas       72904
GACC        GA017849    2990 Pio Nono Avenue                                  Macon            Georgia        31206
GACC        GA017850    831 North Forest                                      Amarillo         Texas          79106
GACC        GA017851    5604 Tinker Diagonal                                  Midwest City     Oklahoma       73110
GACC        GA017852    4000 I-40 East                                        Amarillo         Texas          79104
GACC        GA017853    3194 South Cambell Avenue                             Springfield      Missouri       65807
GACC        GA017854    5121 North Street                                     Nacogdoches      Texas          75961
GACC        GA017855    9303 Abercorn Extension                               Savannah         Georgia        31406
GACC        GA017856    2305 East Lohman Avenue                               Las Cruces       New Mexico     88001
GACC        GA017857    1005 West Cotton Street                               Longview         Texas          75604
GACC        GA017858    818 South Clack Street                                Abilene          Texas          79605
GACC        GA017859    1513 Denman Street                                    Lufkin           Texas          75901
GACC        GA017860    4701 Osborne Drive                                    El Paso          Texas          79922
GACC        GA017861    3107 South Lake Drive                                 Texarkana        Texas          75501
GACC        GA017862    3233                                                  Odessa           Texas          79761
GACC        GA017863    95 Green Street                                       Warner-Robins    Georgia        31093
GACC        GA017864    5808 Highway 271 South                                Fort Smith       Arkansas       72908
GACC        GA017865    1850 North Clack                                      Abilene          Texas          79603
GACC        GA017866    8400 canyon Drive                                     Amarillo         Texas          79109
GACC        GA017867    1510 West 7th Street                                  Clovis           New Mexico     88101
GACC        GA017868    132 Slaton Highway                                    Lubbock          Texas          79404
GACC        GA0177      3435 Wilshire Boulevard                               Los Angeles      California     90005       30,500,000
MS          MS2         3600 West Ridge Rd.                                   Greece           New York       14626       30,000,000
GACC        GA0084      State Rd #30 & Rafael Cordero Avenue                  Caguas           Puerto Rico    00625       28,000,000
GACC        TA0977      110 Fifth Avenue                                      New York         New York       10022       23,500,000
MS          MS3         3609 Pleasantdale Road                                Doraville        Georgia        30340       23,000,000
GACC        TA1578      2219 North Rancho Drive                               Las Vegas        Nevada         89130       22,500,000
Conti       ST001       27200 Perdido Beach Blvd.                             Orange Beach     Alabama        36561       22,500,000
Conti       MP-1022     Imperial Highway at Kraemer Blvd.                     Brea             California     92821       20,000,000
Conti       9510172     1325 Wilson Boulevard                                 Arlington        Virginia       22209       19,500,000
BCMC        2727        35 Cambidge Park Drive                                Cambridge        Massachusetts  02140       19,200,000
Conti       9761-HSP(A) 10 W. Trimble Road                                    San Jose         California     95131       18,470,000
Conti       97-27C      1250 Foxdale Loop                                     San Jose         California     95122       18,500,000
GACC        TA2206      641 Avenue of the Americas                            New York         New York       10011       17,200,000
BCMC        2831        74-110 Commerce Way                                   Woburn           Massachusetts  01801       16,950,000
GACC        TA1369      162-10 Jamaica Avenue & 163-25Archer Avenue           Jamaica          New York       11432       16,500,000
BCMC        2638        Various                                               Various          Various       Various      16,365,000
BCMC        26381       331, 335-363 Bolivar Street                           Canton           Massachusetts  02021
BCMC        26382       333 Bolivar Street                                    Canton           Massachusetts  02021
Conti       A970027     1801 Valley View Lane                                 Farmers Branch   Texas          75234       15,500,000
Conti       9810050     A Consolidation of Nine Car Wash Properties           Various          Various       Various      14,850,000
Conti       9810050A    1214 N. State Road 7                                  Hollywood        Florida        33021
Conti       9810050B    1890 N.W. 40th Avenue                                 Lauderhill       Florida        33313
Conti       9810050C    5190 N. Federal Highway                               Lighthouse Point Florida        33064
Conti       9810050D    339-435 Eastern Avenue                                Malden           Massachusetts  02148
Conti       9810050E    204 Daniel Webster Highway                            Nashua           New Hampshire  03060
Conti       9810050F    5699 Lake Margaret Dr.                                Orlando          Florida        32822
Conti       9810050G    6475 Raleigh Street                                   Orlando          Florida        32835
Conti       9810050H    1500 S. Federal Highway                               Pompano Beach    Florida        33062
Conti       9810050I    374 Main Street                                       Reading          Massachusetts  01867
Conti       9510228     3400 El Camino Real                                   Palo Alto        California     94306       14,000,000
Conti       25012       One Imeson Park Boulevard,  Building 100              Jacksonville     Florida        32218       13,500,000
Conti       MP-1041     12031-12093  West Alameda Parkway                     Lakewood         Colorado       80228       13,380,000
Conti       MP-1042     8031 Wadsworth Blvd.                                  Arvada           Colorado       80003       13,280,000
Conti       97-60C      432 West Market Street                                San Antonio      Texas          78205       12,750,000
GACC        TA2719      1700 Waterford Road                                   Vero Beach       Florida        32966       12,750,000
RMF         TSAR01      2650 Thousand Oaks Blvd.                              Memphis          Tennessee      38118       12,300,000
RMF         VDC001      1088 Laguna Drive                                     Carlsbad         California     92008       12,000,000
GACC        TA1632      Various                                               Various          Various       Various      11,635,000
GACC        TA16321     14570-14610 Greenfield                                Detroit          Michigan       48227
GACC        TA16322     23230 Fenkell                                         Detroit          Michigan       48223
GACC        TA16323     15097-15101 Greenfield                                Detroit          Michigan       48227
GACC        TA16324     14897-14941 Greenfield                                Detroit          Michigan       48227
GACC        TA16325     16501-16561 Greenfield                                Detroit          Michigan       48227
GACC        TA16326     17500-17550 2nd, 398-420 Whitmore, 387-409 Covington  Detroit          Michigan       48226
GACC        TA16327     300 Whitmore                                          Detroit          Michigan       48226
GACC        TA16328     653-681-701 Whitmore                                  Detroit          Michigan       48226
GACC        TA16329     831-841 Merton                                        Detroit          Michigan       48226
GACC        TA163210    361 Merton Road                                       Detroit          Michigan       48226
GACC        TA163211    361-381 Covington                                     Detroit          Michigan       48226
GACC        TA163212    13600, 13620, 13640 LaSalle                           Detroit          Michigan       48238
GACC        TA163213    20830 Joy Road                                        Detroit          Michigan       48228
GACC        TA163214    641-711 Covington                                     Detroit          Michigan       48226
GACC        TA163215    18637-18719 James Couzens                             Detroit          Michigan       48235
GACC        TA163216    1514 Washington Boulevard                             Detroit          Michigan       48226
MS          MS4         100 East Imperial Highway                             Fullerton        California     92835       11,450,000
MS          MS5         1034-1060 S. Winchester Blvd.                         San Jose         California     95128       11,000,000
MS          MS6         1651 Tiburon Boulevard                                Tiburon          California     94920       10,850,000
Conti       9761-HSP(C) 3100 Parkway Blvd.                                    Kissimmee        Florida        34747       10,040,000
Conti       MP-1013     2455 E. Imperial Highway                              Brea             California     92821       10,000,000
Conti       28001       18450 Showalter Road                                  Hagerstown       Maryland       21742       10,000,000
RMF         HCC011      Lake Forest Boulevard                                 New Orleans      Louisiana      70127        9,920,000
Conti       A970044     128 N. Fair Avenue                                    Yakima           Washington     98901        9,700,000
Conti       9761-HSP(B) 8737 Baymeadows Road                                  Jacksonville     Florida        32256        9,520,000
MS          MS7         11850 University Boulevard                            Orlando          Florida        32817        9,300,000
Conti       MP-1043     1155 South Havana Street                              Aurora           Colorado       80012        9,160,000
RMF         WMAR01      768 Jefferson Avenue                                  Cookeville       Tennessee      38501        9,200,000
RMF         SCA001      6980 Roswell Road                                     Atlanta          Georgia        30328        8,900,000
Conti       9761-HSP(D) 6955 Fort Dent Way                                    Seattle/Tukwila  Washington     98188        8,830,000
GACC        TA1564      1900-2000 Embarcadero                                 Oakland          California     94606        8,800,000
RMF         HCC005      210 East 10th Street                                  South Pittsburg  Tennessee      37380        8,800,000
Conti       MP-1015     2512 - 2642 E. Chapman Ave.                           Orange           California     92869        8,500,000
Conti       A970030     555 Quince Orchard Road                               Gaithersburg     Maryland       20878        8,500,000
RMF         HCC002      Dovecreast Road                                       Memphis          Tennessee      38134        8,400,000
Conti       A970009     5770 US Highway 192                                   Kissimmee        Florida        34746        8,375,000
GACC        TA1355      5553 Wissahickon Avenue                               Philidelphia     Pennsylvania   19144        8,200,000
Conti       97C-080137  9956 North Kendall Drive                              Miami            Florida        33176        8,200,000
RMF         HCC003      5301 Tullis Drive                                     New Orleans      Louisiana      70131        8,160,000
BCMC        2307        1400 Worcester Street (Route 9)                       Natick           Massachusetts  01760        8,000,000
Conti       97-L022     1443 Park Avenue, 105, 111, 113  East 106th Street    New York         New York       10029        8,000,000
BCMC        1006-I      Various                                               Various          Various       Various       7,960,000
BCMC        1006-IA     403-431 Town Center Blvd.                             Bella Vista      Arkansas       72715
BCMC        1006-IB     555 Memorial Dr.                                      Bella Vista      Arkansas       72714
BCMC        1006-IC     Lancshire Rd.                                         Bella Vista      Arkansas       72715
BCMC        1006-ID     301-313 Town Center Blvd.                             Bella Vista      Arkansas       72714
BCMC        1006-IE     Bella Vista Way                                       Bella Vista      Arkansas       72715
BCMC        1006-IF     2829 Bella Vista Way                                  Bella Vista      Arkansas       72715
BCMC        1006-IG     10-44 Sugar Creek Center                              Bella Vista      Arkansas       72715
BCMC        1006-IH     10 Riordan Road                                       Bella Vista      Arkansas       72715
BCMC        1006-II     4-27 Cunningham Corner                                Bella Vista      Arkansas       72715
BCMC        1006-IJ     1806 Forest Hills Blvd.                               Bella Vista      Arkansas       72715
MS          MS8         2030 Village Drive/2160 Zink Road                     Fairborn         Ohio           45324        7,800,000
Conti       97C-080131  16020 Industrial Drive                                Gaithersburg     Maryland       20877        7,800,000
Conti       PMC01005    6000 Plumas Street                                    Reno             Nevada         89509        7,800,000
GACC        TA2947      2504 Larkin Road                                      Lexington        Kentucky       40503        7,750,000
RMF         HCC013      208 Duncan Street North                               Jamestown        Tennessee      38556        7,760,000
Conti       A970020     Buckeystown Pike                                      Frederick        Maryland       21704        7,750,000
Conti       9761-HSP(E) 5820 White Bluff Road                                 Savannah         Georgia        31405        7,640,000
RMF         LCC001      9494 East Becker Lane                                 Scottsdale       Arizona        85260        7,500,000
MS          MS9         3900 West Prospect Rd.                                Fort Lauderdale  Florida        33309        7,420,000
MS          MS10        10550 State Road 84                                   Fort Lauderdale  Florida        33324        7,300,000
RMF         SHA003      1000 Old Brook Road                                   Charlottesville  Virginia       22901        7,250,000
GACC        TA1402      90 Halls Road (Route 1)                               Old Lyme         
                                                                              Marketplace      Connecticut    06371        7,200,000
Conti       97C-080133  600 West Fulton Street                                Chicago          Illinois       60661        7,200,000
MS          MS11        16115 Condit Road                                     Morgan Hill      California     95037        7,000,000
Conti       NYU108      50 St. Andrews Place                                  Yonkers          New York       10705        7,000,000
MS          MS12        5601 North State Road 7                               Fort Lauderdale  Florida        33319        6,940,000
MS          MS13        3760 & 3765 Tamarack Lane                             Santa Clara      California     95051        6,700,000
RMF         HIFH01      260 Oxmoor Road                                       Homewood         Alabama        35209        6,500,000
GACC        TA1178      1400 McCorkle Avenue                                  St. Albans       West Virginia  25711        6,400,000
RMF         SOA001      2035 Idlewood Road                                    Atlanta          Georgia        30084        6,200,000
RMF         PCAR01      3500 S.W. College Road                                Ocala            Florida        34474        6,000,000
RMF         SHA002      1405 Devon Lane                                       Harrisonburg     Virginia       22801        6,000,000
MS          MS14        3127- 3139 Hacienda Blvd.                             Hacienda Heights California     90010        6,000,000
Conti       9510148     24275 Jefferson Avenue                                Murrieta         California     92562        6,000,000
Conti       A970018     2519-2567 S. Shields St.                              Fort Collins     Colorado       80526        5,950,000
GACC        TA1093      369,373,& 379 Washington Ave. & 76, 
                        80, 84 St.James Pl                                    New York         New York       11238        5,900,000
BCMC        1004        Various                                               Various          Various       Various       5,710,000
BCMC        1004A       1394 State Highway 248                                Branson          Missouri       65616
BCMC        1004B       1440 State Highway 248                                Branson          Missouri       65616
BCMC        1004C       1494 Highway 248                                      Branson          Missouri       65616
BCMC        1004D       1464 Highway 248                                      Branson          Missouri       65616
BCMC        1004E       1756 Bee Creek Road                                   Branson          Missouri       65616
BCMC        1004F       802 South Highway 13                                  Lexington        Missouri       64067
BCMC        1004G       610 North Ridgeview Drive                             Warrensburg      Missouri       64093
BCMC        1004H       2872 South Meadowbrook                                Springfield      Missouri       65807
BCMC        1004I       225 Church Road                                       Branson          Missouri       65616
Conti       MP-1048     1937 South Wadsworth Blvd.                            Lakewood         Colorado       80227        5,610,000
GACC        TA0826      320 West 31st Street                                  New York         New York       10001        5,500,000
GACC        TA2720      4017 SE Vineyard Road                                 Milwaukie        Oregon         97267        5,500,000
MS          MS16        2700-3156 S. E. Loop 820                              Fort Worth       Texas          76140        5,500,000
Conti       9754-KMJ    3555 O'Neil Drive                                     Blackman 
                                                                              Township         Michigan       49202        5,500,000
BCMC        2397        482-490 Norristown Road                               Whitpain 
                                                                              Township         Pennsylvania   19422        5,500,000
Conti       97-36C      7301 NW Tiffany Springs Rd.                           Kansas City      Missouri       64153        5,500,000
MS          MS17        1700 DeAnza Boulevard                                 San Mateo        California     94402        5,400,000
MS          MS18        1050 N. Westmoreland Rd.                              Dallas           Texas          75211        5,400,000
Conti       MP-1044     890 South Monaco Street Parkway                       Denver           Colorado       80224        5,370,000
MS          MS19        100 Dorset St.                                        South Burlington Vermont        05403        5,300,000
Conti       97C-070126  13300 Princeton Avenue                                Taylor           Michigan       48180        5,300,000
Conti       9410235     A Consolidation of Five Self-Storage Properties       Various          Various       Various       5,245,000
Conti       9410235A    11702 Beechnut Street                                 Houston          Texas          77072
Conti       9410235B    1920 South FM 2818                                    Bryan            Texas          77807
Conti       9410235C    3412 Garth Road                                       Baytown          Texas          77521
Conti       9410235D    10610 Fairmont Parkway                                La Porte         Texas          77571
Conti       9410235E    2150 Wirt Road                                        Houston          Texas          77055
GACC        TA0696      Various                                               Various          Various       Various       5,200,000
GACC        TA06961     24415 Russell Road                                    Kent             Washington     98032
GACC        TA06962     24415 Russell Road                                    Kent             Washington     98032
GACC        TA1197      30-60/68 Whitestone Expressway& 131-23/35 31st Av     New York         New York       11354        5,200,000
Conti       A970025     Includes Four Individual Properties                   Various          Various       Various       5,200,000
Conti       A970025A    6870 East Genessee Street                             Dewitt           New York       13066
Conti       A970025B    574 Columbia Turnpike                                 East Greenbush   New York       12061
Conti       A970025C    417 Kenwood Avenue                                    Delmar           New York       12054
Conti       A970025D    2695 West Ridge Rd.                                   Greece           New York       14622
MS          MS20        236 Shepherd of the Hills Exp.                        Branson          Missouri       65616        5,200,000
MS          MS21        100 Ocean View Avenue                                 Pismo Beach      California     93449        5,100,000
GACC        TA1398      102-01-65 185th Street                                Hollis           New York       11423        5,000,000
Conti       97C090152   2000 Mountain View Drive                              Colchester       Vermont        05446        5,000,000
Conti       9510198SN   4344 W. Indian School Road                            Phoenix          Arizona        85031        5,000,000
Conti       NY97003     45 Ewing Place                                        Spring Valley    New York       10977        5,000,000
GACC        BL9702      121 West Esplanade Avenue                             Kenner           Louisiana      70065        5,000,000
MS          MS22        615 Clark Dr                                          Rockford         Illinois       61107        4,900,000
Conti       97-H008     930 Mill Hill Terrace                                 Southport        Connecticut    06490        4,900,000
Conti       A970037     3601 Fremont Avenue                                   Seattle          Washington     98103        4,835,000
RMF         CLP001      188 Jones Avenue                                      Portsmouth       New Hampshire  03801        4,840,000
RMF         SPUR01      1105 Parkside Lane                                    Woodstock        Georgia        31089        4,800,000
Conti       MP-1045     1574 West 84th Ave.                                   Federal Heights  Colorado       80221        4,660,000
RMF         AVA002      421 Ocala Drive                                       Nashville        Tennessee      37211        4,628,000
Conti       HCCA1880    3134 NW Cache Road                                    Lawton           Oklahoma       73505        4,600,000
MS          MS23        4820 Hays Rd                                          Madison          Wisconsin      53704        4,600,000
GACC        TA1866      25485 Medical Center Drive                            Murrieta         California     92562        4,550,000
Conti       A960018     807 West Trinity Ave.                                 Durham           North Carolina 27701        4,600,000
Conti       97-L037     2535 Hubbel Ave.                                      Des Moines       Iowa           50317        4,500,000
MS          MS24        3273 Northwest 37th Street                            Lauderdale Lakes Florida        33309        4,400,000
GACC        TA1809      6100 South Malt Avenue                                Commerce         California     90040        4,390,000
GACC        TA1565      1325 North Sierra Bonita Avenue                       Los Angeles      California     90046        4,340,000
RMF         HCC009      West Grand Street                                     Springfield      Missouri       65802        4,320,000
Conti       9510211SN   23041-23071 Antonio Parkway                           Rancho Santa 
                                                                              Margarita        California     92688        4,317,000
Conti       97C-100155  551-589 N. McLean Blvd., et al                        Elgin            Illinois       60123        4,300,000
Conti       A970075     401 Alton Street                                      Alton            Illinois       62002        4,300,000
BCMC        2655        3220 South Clack Street                               Abilene          Texas          79606        4,275,000
MS          MS25        2645 North Main Place                                 High Point       North Carolina 27265        4,250,000
RMF         AVA001      329 Murfreesboro Road                                 Nashville        Tennessee      37210        4,200,000
Conti       97-42-HBS   3001 Polo Parkway                                     Richmond         Virginia       23235        4,165,000
BCMC        2610        3916 Kemp Boulevard                                   Wichita Falls    Texas          76308        4,125,000
GACC        TA1532      500, 510, 520, 530, 540, 550 E. Gladstone Street      Azusa            California     91702        4,107,000
RMF         HCC015      1831 Sosimo Padilla Boulevard                         Belen            New Mexico     87002        4,016,100
GACC        TA1649      1640 Aquarena Springs Drive                           San Marcos       Texas          78666        4,000,000
Conti       A970048     1633 Bellevue Avenue                                  Seattle          Washington     98122        4,000,000
MS          MS26        5026 Dierker Road                                     Columbus         Ohio           43202        4,000,000
MS          MS27        2840 Ramada Way                                       Green Bay        Wisconsin      54304        4,000,000
Conti       9510239     6001-6021 Pacific Boulevard                           Huntington Park  California     90255        4,000,000
Conti       9510164     6041-6081 Pacific Blvd.                               Huntington Park  California     90255        4,000,000
Conti       97C-080018  Comprised of Two Hospitality Properties               Various          Various       Various       3,975,000
Conti       97C-080018A 740 & 750 Crocker Avenue                              Pacific Grove    California     93950
Conti       97C-080018B 133 Asilomar Boulevard                                Pacific Grove    California     93950
GACC        TA1942      Various                                               Various          Various       Various       3,900,000
GACC        TA19421     22 IBM Road                                           Poughkeepsie     New York       12601
GACC        TA19422     1440 Route 9                                          Wappinger        New York       12590
GACC        TA1484      275-277 Forest Avenue                                 Paramus          New Jersey     07652        3,900,000
Conti       NYU107      28 Lamartine Terrace                                  Yonkers          New York       10701        3,900,000
RMF         CAN003      4400 Gulf Street                                      Groves           Texas          77619        3,900,000
BCMC        2600        5500 North Haverhill Road                             West Palm Beach  Florida        33407        3,850,000
BCMC        2639        38-48 Dean Street                                     Norwood          Massachusetts  02062        3,835,000
GACC        TA0394      301 Blanding Boulevard                                Orange Park      Florida        32073        3,830,000
GACC        TA2328      341 South Road                                        Poughkeepsie     New York       12601        3,800,000
BCMC        2511        1266 Furnace Brook Parkway                            Quincy           Massachusetts  02169        3,800,000
RMF         MSMF01      1011 Stephens St.                                     Smyrna           Georgia        30080        3,800,000
RMF         CLP004      319 East Dunstable Road                               Nashua           New Hampshire  03602        3,800,000
GACC        TA0179      4251 Kipling Street                                   Wheat Ridge      Colorado       80033        3,750,000
BCMC        1006-II     Various                                               Various          Various       Various       3,697,000
BCMC        1006-II1    110 - 132 Cordorba Center Drive                       Hot Springs      Arkansas       71909
BCMC        1006-II2    100-120 Ponderosa Lane                                Hot Springs      Arkansas       71909
BCMC        1006-II3    101-110 Catella - 101-121 DeSota Drive                Hot Springs      Arkansas       71909
BCMC        1006-II4    110 Cooper Circle                                     Hot Springs      Arkansas       71909
BCMC        2746        333 South State Street                                Lake Oswego      Oregon         97034        3,690,000
RMF         TCAR01      641 Bear Creek Road                                   Tuscaloosa       Alabama        35405        3,700,000
GACC        TA2073      140 6th Avenue North                                  Nashville        Tennessee      37203        3,650,000
RMF         CLP005      62 Rochester Hill Road                                Rochester        New Hampshire  03867        3,640,000
MS          MS28        1600 West Josephine                                   Lakeland         Florida        33803        3,600,000
GACC        TA2404      3721, 3722, & 3801 Catalina Street                    Los Alamitos     California     90720        3,600,000
GACC        TA1534      4164 - 4242 Peck Road & 11618 - 11639 Basye Street    El Monte         California     91732        3,600,000
Conti       28002       10726 Tucker Street                                   Beltsville       Maryland       20705        3,596,851
RMF         CAN006      225 South Main Street                                 Vidor            Texas          77662        3,600,000
RMF         PVE001      1055 Holcomb Road                                     Atlanta          Georgia        30344        3,600,000
BCMC        2594        429 Edwards Access Road                               Edwards          Colorado       81632        3,500,000
GACC        TA1618      201 Jay Street                                        West Pottsgrove  Pennsylvania   19464        3,500,000
Conti       97C-03121   2515 E. Rosemeade Parkway                             Carrollton       Texas          75007        3,500,000
RMF         MTV001      2640 Honolulu Avenue                                  Montrose         California     91020        3,500,000
RMF         BLR001      Hospital Road                                         Chatsworth       Georgia        30705        3,450,000
RMF         BLR002      178 West Campbellton Road                             Fairburn         Georgia        30213        3,450,000
MS          MS29        32455 W. Eight Mile Rd.                               Livonia          Michigan       48152        3,412,500
RMF         CLP002      39 Clipper Drive                                      Wolfeboro        New Hampshire  03894        3,440,000
Conti       97-3C       6483 Richmond Road                                    Williamsburg     Virginia       23188        3,300,000
RMF         HCC008      410 West Crawford Avenue                              Monterey         Tennessee      38574        3,285,900
BCMC        2601        1753, 1755, 1759 Euclid Avenue                        San Diego        California     92105        3,250,000
Conti       26585       1197-1215 East 233rd Street                           Bronx            New York       10466        3,250,000
Conti       97C-090144  4754-70 South Kedzie Avenue, 3201-43 W.47th Place     Chicago          Illinois       60632        3,250,000
BCMC        2571        162 East Main Street                                  Mount Kisco      New York       10549        3,225,000
BCMC        2697        189 Dean Street                                       Norwood          Massachusetts  02062        3,200,000
GACC        TA1521      2380-2396 Crenshaw Boulevard                          Torrance         California     90501        3,200,000
MS          MS31        2110  Rose Street                                     LaCrosse         Wisconsin      54603        3,200,000
MS          MS30        5601 N. Lovers Lane Rd                                Milwaukee        Wisconsin      53225        3,200,000
GACC        TA0542      2400 West Broward Boulevard                           Ft. Lauderdale   Florida        33312        3,140,000
RMF         JFFR01      8373 Westheimer                                       Houston          Texas          77063        3,150,000
Conti       97-H013     Highway 13 South                                      Lexington        Missouri       64067        3,100,000
Conti       9410243     35 South Dove Street                                  Alexandria       Virginia       22314        3,100,000
Conti       97C-070125  1601 Marine World Parkway                             Vallejo          California     94589        3,080,000
GACC        TA2107      3875 North 44th Street                                Phoenix          Arizona        85018        3,069,000
MS          MS32        4820 Massachusetts Boulevard                          College Park     Georgia        30337        3,050,000
RMF         YVMF01      SEC N. Frankford Ave. and Ershine St.                 Lubbock          Texas          79416        3,040,000
BCMC        2793        Rt 113 & 309                                          Souderton        Pennsylvania   18964        3,000,000
BCMC        2794        330-344 West Trenton Avenue                           Morrisville      Pennsylvania   19067        3,000,000
GACC        TA1012      7 Industrial Way                                      Salem            New Hampshire  03079        3,000,000
Conti       25018       720 Carrollwood Village Drive                         Gretna           Louisiana      70056        3,000,000
GACC        TA0746      993 South Main Street                                 Cottonwood       Arizona        86326        3,000,000
Conti       97C-0999    12300 Inwood Road                                     Dallas           Texas          75244        3,000,000
BCMC        2391        253 Williams Street                                   Chelsea          Massachusetts  02150        2,950,000
Conti       A960040     5979 Buford Highway                                   Doraville        Georgia        30340        3,000,000
MS          MS33        2727 Godby Road                                       College Park     Georgia        30349        2,900,000
Conti       9510192     2920 South Chautauqua Avenue                          Norman           Oklahoma       73072        2,900,000
RMF         CLP006      1251 White Mountain Highway                           North Conway     New Hampshire  03860        2,920,000
GACC        TA1790      335-37 East 95th Street & 1841-45 First Avenue        New York         New York       10128        2,800,000
BCMC        2403        300 Third Avenue                                      Waltham          Massachusetts  02154        2,800,000
Conti       97-H012     3720 Church Rock Road                                 Gallup           New Mexico     87301        2,800,000
Conti       A960038     1500 Blondell Avenue                                  Bronx            New York       10461        2,800,000
BCMC        1006-IV     Various                                               Various          Various       Various       2,720,000
BCMC        1006-IV1    142 - 144 Chota Road                                  Tellico Village  Tennessee      37774
BCMC        1006-IV2    200 Chota Road                                        Tellico Village  Tennessee      37774
BCMC        1006-IV3    202 - 228 Chota Road                                  Tellico Village  Tennessee      37774
BCMC        1006-IV4    200 Mailaquo Center                                   Tellico Village  Tennessee      37774
Conti       9510221SN   91 Veterans Road                                      Winthrop         Massachusetts  02152        2,700,000
MS          MS34        1285-1295 Broadway                                    Chula Vista      California     91911        2,656,000
Conti       A970066     1585 Folsom St./329-333 12th St.                      San Francisco    California     94103        2,650,000
Conti       9410239     Consolidation of Two Self-Storage Properties          Various          Various       Various       2,605,000
Conti       9410239A    1709 Gause Blvd. West                                 Slidell          Louisiana      70460
Conti       9410239B    2355 East Gause Blvd.                                 Slidell          Louisiana      70461
BCMC        2675        115 South Acacia Ave.                                 Solana Beach     California     92075        2,600,000
Conti       9510195SN   Route 29                                              Tunkhannock      Pennsylvania   18657        2,600,000
GACC        TA0809      577 Broadway                                          New York         New York       10012        2,600,000
BCMC        2289        52 Litton Avenue                                      Groton           Connecticut    06340        2,575,000
GACC        TA1745      401-435 North Federal Highway                         Pompano Beach    Florida        33062        2,500,000
RMF         DMV001      21202 Pacific Highway South                           Sea Tac          Washington     98198        2,500,000
Conti       97-H025     5601 Southeast 122nd Street                           Portland         Oregon         97238        2,500,000
Conti       HCCA2035    900 Friday Road                                       Cocoa            Florida        32926        2,460,000
Conti       MP-1050     3805 Truman Blvd                                      Jefferson City   Missouri       65109        2,410,000
Conti       9410249     5061 Beech Place                                      Temple Hills     Maryland       20748        2,400,000
BCMC        2437        260 Second Street                                     Chelsa           Massachusetts  02150        2,400,000
Conti       96-L014     25 South Main Street                                  Hellertown       Pennsylvania   18055        2,400,000
BCMC        2795        698 North Delsea Drive                                Glassboro,       New Jersey     08028        2,362,500
RMF         HLA001      4241 Hendrix Drive                                    Forest Park      Georgia        30297        2,350,000
Conti       A970063     600-624 Pennsylvania Street                           Denver           Colorado       80203        2,320,000
Conti       HCCA1975    7915 U.S. 42                                          Florence         Kentucky       41042        2,300,000
BCMC        2158        6710 West Central Avenue                              Toledo           Ohio           43617        2,296,030
Conti       9410222     13951 Beach Boulevard                                 Jacksonville     Florida        32224        2,300,000
Conti       9410227     20001 North 35th Avenue                               Phoenix          Arizona        85027        2,250,000
GACC        TA2144      239 Washington Street                                 Jersey City      New Jersey     07303        2,230,000
MS          MS35        3900 E. 45th Ave.                                     Denver           Colorado       80216        2,210,000
Conti       MP-1049     3600 Table Mesa Drive                                 Boulder          Colorado       80303        2,210,000
Conti       2255-09144CM40 Sitterly Road                                      Half Moon        New York       12065        2,205,000
MS          MS36        Various                                               Various          Various       Various       2,200,000
MS          MS36A       582 Quaker Highway                                    Uxbridge         Massachusetts  01569
MS          MS36B       361 Jefferson Boulevard                               Warwick          Rhode Island   02886
Conti       97-L018     9300 East Hampton Drive                               Capitol Heights  Maryland       20743        2,200,000
GACC        TA1394      4906 El Camino Real                                   Los Altos        California     94022        2,175,000
Conti       A960047     1630 & 1640 Coit Road                                 Plano            Texas          75075        2,175,000
Conti       A960033     3601 W. Commercial Blvd.                              Ft. Lauderdale   Florida        33309        2,180,000
Conti       9610072     South Eisenman Road                                   Boise            Idaho          83705        2,150,000
Conti       MP-1047     2012  South Ohio Street                               Salina           Kansas         67401        2,130,000
GACC        TA1029      92-19 to 92-45 Guy Brewer Blvd.,
                        a/k/a 163-05 Archer Av                                Jamaica          New York       11433        2,100,000
BCMC        2528        1370 Calle Jules                                      Vista            California     92084        2,100,000
MS          MS38        33175 State Route 20                                  Oak Harbor       Washington     98277        2,100,000
Conti       9510147     10510-10526 West Pico Blvd                            Los Angeles      California     90064        2,100,000
Conti       90145       7402 Heritage Hill Drive                              Temple Terrace   Florida        33637        2,080,000
BCMC        2516        485 Granite Street                                    Braintree        Massachusetts  02184        2,000,000
GACC        TA1951      2975 Bowers Avenue                                    Santa Clara      California     95051        2,000,000
RMF         CAN002      Highway 51 Blacks Hill Drive                          Gainesville      Texas          76240        2,000,000
RMF         FRH001      71-44 Yellowstone Boulevard                           Forest Hills     New York       11375        2,000,000
Conti       97-L019     732-736 Vestal Parkway East                           Vestal           New York       13850        2,000,000
RMF         BWA001      4501 Sprenkle Lane                                    Richmond         Virginia       23228        2,000,000
Conti       9410252     18900 North 107th Avenue                              Sun City         Arizona        85373        2,000,000
Conti       9410209     7250 Bandini Blvd                                     Commerce         California     90040        2,000,000
Conti       97-H009     408 Country Club Drive                                Greenville       Alabama        36037        2,000,000
Conti       9510150     2070 N. State Street                                  Greenfield       Indiana        46140        1,950,000
Conti       9410241     Consolidation of Two Self-Storage Properties          Various          Various       Various       1,910,000
Conti       9410241A    14500 Chef Menteur Highway                            New Orleans      Louisiana      70129
Conti       9410241B    2500 Archbishop Hannan Blvd.                          Meraux           Louisiana      70075
BCMC        2385        428 Hudson River Road                                 Half Moon        New York       12188        1,910,000
BCMC        2157        4400 Heatherdowns Boulevard                           Toledo           Ohio           43617        1,900,000
MS          MS39        1400 E. County Line Rd.                               Littleton        Colorado       80126        1,885,000
Conti       9410219     9910 Slaughter Creek Drive                            Austin           Texas          78748        1,875,000
RMF         EDFR02      7941 Tara Boulevard                                   Jonesboro        Georgia        30274        1,870,000
RMF         CLP003      8 Hampton Road                                        Exeter           New Hampshire  03833        1,860,000
Conti       9410216     701 Bliss Avenue                                      Pittsburg        California     94565        1,825,000
Conti       97C-0128    7413-7437 Southwest Highway                           Worth            Illinois       60482        1,824,000
GACC        TA1335      1150 South Highway 395                                Hermiston        Oregon         97838        1,800,000
MS          MS40        3624  W.College Avenue                                Grand Chute      Wisconsin      54914        1,800,000
Conti       MP-1046     1155 East 9th Avenue                                  Denver           Colorado       80218        1,790,000
Conti       9510181     5065 Hollywood Boulevard                              Hollywood        California     90038        1,775,000
GACC        TA2143      82-84 Washington Street                               Hoboken          New Jersey     07030        1,750,000
Conti       HCCA1800    1611 Highway 71 West                                  LaGrange         Texas          78945        1,760,000
GACC        TA1050      392-94 West Broadway                                  New York         New York       10012        1,750,000
Conti       9510170     18907-18919 Nordhoff Street                           Northridge       California     91324        1,750,000
GACC        TA2477      10415-10497 San Diego Mission Road                    San Diego        California     92108        1,730,000
Conti       9410232     12851 Inkster Rd.                                     Livonia          Michigan       48150        1,700,000
Conti       9410251     455 Herman Avenue                                     Watsonville      California     95076        1,700,000
Conti       A970024     1516-1518 Jarret Place                                Bronx            New York       10461        1,700,000
Conti       1022        5289 Alton Parkway                                    Irvine           California     92714        1,660,000
Conti       HCCA2049    624 Nampa Blvd.                                       Nampa            Idaho          83687        1,650,000
Conti       NYU106      170-190 Jericho Turnpike                              Syosset          New York       11791        1,650,000
GACC        TA1533      1415 Alamitas Avenue                                  Monrovia         California     91016        1,628,000
GACC        TA1043      905 Burnside Avenue                                   East Hartford    Connecticut    06108        1,600,000
Conti       97-S020     One Elliot Place                                      Fairfield        Connecticut    06430        1,600,000
Conti       NYU115      301-399 West Broad Street                             Quakertown       Pennsylvania   18951        1,600,000
Conti       97-H006     5890 Southwest 8th Street                             West Miami       Florida        33144        1,580,000
BCMC        1755        3625 & 3665 Ruffin Road                               San Diego        California     92123        1,560,000
Conti       97-S075     135 South State                                       Lindon           Utah           84042        1,550,000
Conti       HCCA2050    1157 Winnemucca Boulevard                             Winnemucca       Nevada         89446        1,550,000
Conti       A970049     First & Cayuga Streets                                Oswego           New York       13126        1,550,000
GACC        TA0999      3175 Grand Concourse at 206th Street                  New York         New York       10458        1,530,000
GACC        TA1666      400 Park Street                                       Alameda          California     94501        1,500,000
MS          MS41        400 Cove Terrace                                      Copperas Cove    Texas          76522        1,500,000
Conti       9410250     8680 Stonebrook Parkway                               Frisco           Texas          75034        1,500,000
Conti       NYU109      Comprised of Three Individual Properties              Various          Various       Various       1,500,000
Conti       NYU109A     10 Vermilyea Avenue                                   New York         New York       10034
Conti       NYU109B     17-19 Vermilyea Avenue                                New York         New York       10034
Conti       NYU109C     530 Isham Street                                      New York         New York       10034
Conti       9510158     655/661 Keeaumoku Street                              Honolulu         Hawaii         96814        1,500,000
Conti       A970023     29900 Hawthorne Blvd.                                 Rolling Hills 
                                                                              Estate           California     90274        1,500,000
Conti       HCCA2048    572 North Main Street                                 Clearfield       Utah           84015        1,400,000
GACC        TA1024      340-350 South Federal Highway                         Deerfield Beach  Florida        33441        1,400,000
Conti       NYU117      17-25 Kensington Avenue                               Jersey City      New Jersey     07304        1,400,000
Conti       97-L023     2244 South Reynolds Road                              Toledo           Ohio           43614        1,400,000
Conti       2243-09108  33 Sharpe Drive                                       Cranston         Rhode Island   02920        1,375,000
Conti       9410217     2925 SE Ferry Slip Road                               Newport          Oregon         97365        1,370,000
Conti       9510149     16723 and 16727 Aldine Westfield Road                 Houston          Texas          77032        1,350,000
Conti       HCCA2046    206 SE Delaware Avenue                                Ankeny           Iowa           50021        1,340,000
Conti       MM005       4551 Boat Club Road                                   Lake Worth       Texas          76135        1,330,000
Conti       PMC1003     7986 Haven Avenue                                     Rancho Cucamonga California     91730        1,330,000
Conti       9410233     4303 Highland Road                                    Waterford        Michigan       48328        1,300,000
Conti       HCCA1925    4353 Northfield Road                                  Warrensville 
                                                                              Heights          Ohio           44128        1,300,000
Conti       97-S088     1020 FM 1960 West                                     Houston          Texas          77090        1,300,000
Conti       26583       845 Gerard Ave.                                       Bronx            New York       10451        1,300,000
Conti       MM002       3013 Northridge Street                                Sherman          Texas          75090        1,300,000
Conti       9510205     12301 Norwalk Blvd.                                   Norwalk          California     90650        1,280,000
Conti       NYU111      39-07 - 39-19 Queens Boulevard                        Long Island City New York       11104        1,275,000
BCMC        1001        1720-1806Moberly Lane                                 Bentonville      Arkansas       72712        1,246,000
Conti       97-L026     1329 Boston Post Road                                 Mamaroneck       New York       10538        1,250,000
Conti       9510202     650 Willard Drive                                     Folsom           California     95630        1,225,000
Conti       MM004       2101 Mustang Road                                     Alvin            Texas          77511        1,225,000
BCMC        2658        204 E. Point Lane                                     East Lansing     Michigan       48823        1,200,000
BCMC        2785        1486 East Valley Road                                 Montecito        California     93108        1,200,000
Conti       9510171     53 Mountain Avenue                                    Mount Kisco      New York       10549        1,200,000
Conti       NYU113      38-48 & 50 North Main Street                          South Norwalk    Connecticut    06854        1,200,000
Conti       9510190SN   31031 21st Place SW                                   Federal Way      Washington     98023        1,200,000
RMF         ITUR01      2040 Beaver Ruin Road                                 Norcross         Georgia        30093        1,200,000
Conti       97-S067     1211 East Gadsden Street                              Pensacola        Florida        32501        1,175,000
Conti       97-H010     12030 113th Street                                    Youngtown        Arizona        85363        1,150,000
Conti       A970034     537 Sweeten Creek Industrial Park                     Asheville        North Carolina 28803        1,070,000
Conti       97C-0116    4630 West 53rd Street                                 Chicago          Illinois       60632        1,070,000
Conti       28000       7234 Fullerton Road                                   Springfield      Virginia       22150        1,067,600
Conti       HCCA2047    1715 South Story Street                               Boone            Iowa           50036        1,030,000
Conti       97099964    235 NE Loop 820                                       Hurst            Texas          76053        1,000,000
Conti       NYU110      396 Kenmore Avenue                                    Buffalo          New York       14223        1,000,000
RMF         EDFR01      1733 Powder Springs Road                              Marietta         Georgia        30064        1,000,000
RMF         FSUR01      1166 Franklin Road                                    Marietta         Georgia        30067        1,000,000
Conti       97-S036     9091-9107 Euclid Ave.                                 Manassas         Virginia       20110         975,000
RMF         HVFR01      7121 Merrill Road                                     Jacksonville     Florida        32277         975,000
Conti       97060017    460 Highway 142 East                                  Covington        Georgia        30014         966,000
Conti       97-S039     4805 - 4823  Silver Hill Road                         Suitland         Maryland       20746         960,000
Conti       9610066     999 Balmer Road                                       Porter           New York       14174         950,000
Conti       NYU114      723 St. Nicholas Avenue                               New York         New York       10031         925,000
Conti       97-S093     21502 Great Mills Road                                Lexington Park   Maryland       20653         850,000
Conti       9410223     6015 South Blackwelder                                Oklahoma City    Oklahoma       73159         850,000
Conti       97-S079     746-748 North 1060 West                               Orem             Utah           84057         830,000
Conti       97-S035     5610-5700 Scoville Street                             Baileys 
                                                                              Crossroad        Virginia       22041         830,000
BCMC        1006-III    Various                                               Various          Various       Various        823,000
BCMC        1006-III1   110 La Plaza West                                     Hot Springs 
                                                                              Village          Arkansas       71909
BCMC        1006-III2   140 La Plaza West                                     Hot Springs 
                                                                              Village          Arkansas       71909
Conti       97-S038     4907-4939 Suitland Road                               Suitland         Maryland       20746         810,000
Conti       PMC01000    7450 W. Bell Road                                     Glendale         Arizona        85308         800,000
Conti       26582       3810 Bailey Avenue                                    Bronx            New York       10463         800,000
Conti       HCCA2045    2207 North Buckeye Avenue                             Abilene          Kansas         67410         770,000
Conti       97-S037     9091-9093 Mathis Avenue                               Manassas         Virginia       20110         770,000
Conti       9410230     1520 West Broadway Road                               Mesa             Arizona        85202         750,000
Conti       9610073     2415 Caroline Street                                  Dickinson        Texas          77539         695,000
Conti       97-S051     3600 - 3606 Spring Garden Street                      Philadelphia     Pennsylvania   19104         650,000
Conti       97-S052     4020 Gilbert Ave.                                     Dallas           Texas          75219         625,000
Conti       97-S021     4517 E. Independence Blvd.                            Charlotte        North Carolina 28205         615,000
Conti       97-S087     2424 South 260th Street                               Kent             Washington     98032         575,000
Conti       97-S069     5005 Manor Road                                       Austin           Texas          78723         574,000
Conti       97-S074     975 South State Road                                  Pleasant Grove   Utah           84062         550,000
Conti       97-S056     1717-1745 Commonwealth                                Houston          Texas          77006         540,000
Conti       97-S064     2285 Andrews Avenue                                   Bronx            New York       10468         500,000
Conti       97060028    180 South Anita Drive                                 Orange           California     92868         500,000
Conti       97-S047     19-21 Norwich Street                                  Worcester        Massachusetts  01608         475,000
Conti       97-S078     475 West 1400 North                                   Orem             Utah           84057         475,000
Conti       97-S072     1615-1619 Pitkin Avenue                               Brooklyn         New York       11212         430,000
Conti       97-S045     260 Hawthorne Street                                  Brooklyn         New York       11225         410,000
Conti       97-S043     96 Stedman Street                                     Lowell           Massachusetts  01851         360,000
Conti       97-S040     9101-9105 Ellis Road                                  Melbourne        Florida        32904         345,000
Conti       97-S073     6730-6740 SW Canyon Road                              Portland         Oregon         97225         340,000
Conti       97-S077     1365-1375 West 1400 North                             Orem             Utah           84057         300,000
Conti       97-S070     4400 Avenue A                                         Austin           Texas          78751         275,000
Conti       97-H007     1045 West 23rd Street                                 Hialeah          Florida        33010         265,000
Conti       97-S025     2310 First Street                                     Tillamook        Oregon         97141         260,000
Conti       97-S044     223 Islip Avenue                                      Islip            New York       11751         234,500
Conti       97-S089     3-3A Rose Street                                      Dover            New Hampshire  03820         178,000
Conti       97-S055     1701 NE 28th Street                                   Pompano Beach    Florida        33064         150,000
</TABLE>
<PAGE>
                                   EXHIBIT B-2
                              Healthcare Properties
<TABLE>
<CAPTION>
                                                                                Cut-Off
                                                                                  Date  
                                                                               Principal
Loan Seller  Loan Number     Property Name                    Property Type     Balance 
                                                                               
<S>             <C>          <C>                             <C>               <C>
RMF          VDC001          Las Villas De Carlsbad          Assisted Living   11,937,167
RMF          HCC011          Easthaven Care Center           Skilled Nursing   9,898,453
RMF          HCC005          Rivermont Convalescent and      Skilled Nursing   8,780,886
                             Nursing Center
RMF          HCC002          Sycamore View Nursing Home      Skilled Nursing   8,381,755
RMF          HCC003          Woodland Village Care Center    Skilled Nursing   8,142,276
RMF          HCC013          Fentress County Nursing Home    Skilled Nursing   7,734,537
RMF          LCC001          Life Care Centers of Scottsdale Skilled Nursing   7,484,433
Conti        9510148         Oak Grove Institute Foundation  Skilled Nursing   5,950,561
Conti        97-H008         Southport Manor Convalescent    Skilled Nursing   4,873,824
                             Center
RMF          CLP001          Clipper Home of Portsmouth      Skilled Nursing   4,788,063
RMF          AVA002          The Bethany Health Care Center  Skilled Nursing   4,616,083
RMF          HCC009          Heritgage Manor of Springfield  Skilled Nursing   4,310,617
RMF          AVA001          The Trevecca Health Care Center Skilled Nursing   4,189,185
RMF          HCC015          Belen Health Care Center        Skilled Nursing   4,002,922
RMF          CAN003          Cresthaven Nursing Residence    Skilled Nursing   3,880,941
RMF          CLP004          Langdon Place of Nashua         Assisted Living   3,759,223
RMF          CLP005          Clipper Home of Rochester       Skilled Nursing   3,600,940
RMF          CAN006          Oakwood Manor                   Skilled Nursing   3,582,407
RMF          MTV001          Mountview Retirement Residence  Assisted Living   3,480,771
RMF          BLR001          Chatsworth Health Care Center   Skilled Nursing   3,421,604
RMF          BLR002          Fairburn Health Care Center     Skilled Nursing   3,421,604
RMF          CLP002          Clipper Home of Wolfeboro       Skilled Nursing   3,403,086
RMF          HCC008          Standing Stone Health Care      Skilled Nursing   3,275,118
                             Center
Conti        97-H013         Santa Fe Trail Health Care      Skilled Nursing   3,086,049
                             Center
RMF          CLP006          Clipper Home of North Conway    Skilled Nursing   2,888,666
Conti        97-H012         Red Rocks Care Center           Skilled Nursing   2,792,983
RMF          DMV001          Des Moines Vista Retirement     Assisted Living   2,490,099
                             Center
Conti        97-H025         Cascade Terrace Nursing Home    Skilled Nursing   2,489,389
RMF          CAN002          Renaissance Care Center         Skilled Nursing   1,996,869
RMF          FRH001          Forest Hills Care Center        Skilled Nursing   1,995,555
Conti        97-H009         Crowne Health Care of           Skilled Nursing   1,990,757
                             Greenville
RMF          CLP003          Goodwin's of Exeter             Skilled Nursing   1,840,041
Conti        97-H006         The Pointe Assisted Living      Assisted Living   1,574,735
                             Facilities
Conti        MM005           Lake Worth Village              Assisted Living   1,323,947
Conti        9510171         Town & Country Adult Living     Assisted Living   1,196,057
Conti        97-H010         Fountain Retirement Hotel       Assisted Living   1,145,866
Conti        97-H007         Nursing Love and Care, Inc.     Assisted Living    263,676
</TABLE>
<PAGE>
                                  EXHIBIT B-3
                             Mortgage Loan Schedule

<TABLE>
<CAPTION>
                                                                                                                         Total
                                                                                     Original       Cut-Off Date       Servicing
Loan   Loan                                                          Property        Principal        Principal           and
Seller Number      Property Name                                       Type           Balance          Balance        Trustee Fee
- ------ ------      -------------                                       ----           -------          -------        -----------

<S>      <C>       <C>                                           <C>                  <C>            <C>                <C>    
MS     MS1         Hancock Village Apartments                    Multifamily          63,187,490     63,109,462         0.02250
MS     MS2         Elm Ridge Center                              Anchored Retail      30,000,000     29,965,579         0.11000
MS     MS3         Meadowglen Apartments                         Multifamily          23,000,000     23,000,000         0.11000
MS     MS4         Harbor Place Shopping Center                  Anchored Retail      11,450,000     11,416,416         0.02250
MS     MS5         Shadowbrook Apartments                        Multifamily          11,000,000     10,979,428         0.02250
MS     MS6         Tiburon Lodge                                 Hospitality          10,850,000     10,816,809         0.02250
Conti  ST001       Perdido Beach Resort                          Hospitality          22,500,000     22,386,920         0.14250
Conti  MP-1022     Brea Union Plaza                              Anchored Retail      20,000,000     19,968,453         0.09750
Conti  9510172     Hyatt Arlington                               Hospitality          19,500,000     19,406,230         0.09750
Conti  9761-HSP(A) Homewood Suites- San Jose                     Hospitality          18,470,000     18,470,000         0.09750
Conti  97-27C      Foxdale Manor Apartments                      Multifamily          18,500,000     18,429,585         0.09750
Conti  A970027     Southwestern Bell Call Center                 Office               15,500,000     15,436,550         0.09750
Conti  9810050     Consolidated Wash Depot Car Washes            Various              14,850,000     14,587,046         0.09750
Conti  9810050A    Sonny's Car Wash - Hollywood                  Special Purpose
Conti  9810050B    Sonny's Car Wash - Lauderhill                 Special Purpose
Conti  9810050C    Sonny's Car Wash - Lighthouse Point           Special Purpose
Conti  9810050D    Sonny's Car Wash - Malden                     Special Purpose
Conti  9810050E    Sonny's Car Wash - Nashua                     Special Purpose
Conti  9810050F    Sonny's Car Wash - Lake Margaret/Orlando      Special Purpose
Conti  9810050G    Sonny's Car Wash - Raleigh/Orlando            Special Purpose
Conti  9810050H    Sonny's Car Wash - Pompano Beach              Special Purpose
Conti  9810050I    Sonny's Car Wash - Reading                    Special Purpose
Conti  9510228     Best Western Creekside Inn                    Hospitality          14,000,000     13,953,219         0.09750
Conti  25012       The Imeson Center                             Industrial           13,500,000     13,438,883         0.09750
Conti  MP-1041     Alameda Market Square                         Anchored Retail      13,380,000     13,335,747         0.09750
Conti  MP-1042     Wadsworth Market Square                       Anchored Retail      13,280,000     13,236,077         0.09750
Conti  97-60C      Homewood Suites- San Antonio                  Hospitality          12,750,000     12,750,000         0.09750
Conti  9761-HSP(C) Homewood Suites- Kissimmee                    Hospitality          10,040,000     10,040,000         0.09750
Conti  MP-1013     Homebase, Brea Union Plaza                    Anchored Retail      10,000,000      9,987,302         0.09750
Conti  28001       Topflight Industrial Airpark                  Industrial           10,000,000      9,954,489         0.09750
Conti  A970044     Gateway Center                                Anchored Retail       9,700,000      9,684,970         0.09750
Conti  9761-HSP(B) Homewood Suites- Jacksonville                 Hospitality           9,520,000      9,520,000         0.09750
Conti  MP-1043     Havana Market Square                          Anchored Retail       9,160,000      9,129,704         0.09750
RMF    TSAR01      Trolley Station Shopping Center               Anchored Retail      12,300,000     12,258,387         0.06750
RMF    VDC001      Las Villas De Carlsbad                        Assisted Living      12,000,000     11,937,167         0.28250
RMF    HCC011      Easthaven Care Center                         Skilled Nursing       9,920,000      9,898,453         0.27250
MS     MS7         Collegiate Village Inn Apartments             Multifamily           9,300,000      9,256,343         0.02250
RMF    WMAR01      Wal-Mart Supercenter                          Anchored Retail       9,200,000      9,122,871         0.06750
RMF    SCA001      Stonecourt Apartments                         Multifamily           8,900,000      8,868,778         0.06750
Conti  9761-HSP(D) Homewood Suites- Seattle/Tukwila              Hospitality           8,830,000      8,830,000         0.09750
RMF    HCC005      Rivermont Convalescent and Nursing Center     Skilled Nursing       8,800,000      8,780,886         0.27250
Conti  MP-1015     Rusty Leaf Plaza Shopping Center              Anchored Retail       8,500,000      8,487,914         0.09750
Conti  A970030     Quince Diamond Executive Center               Office                8,500,000      8,477,247         0.09750
RMF    HCC002      Sycamore View Nursing Home                    Skilled Nursing       8,400,000      8,381,755         0.27250
Conti  A970009     Old Town Center                               Special Purpose       8,375,000      8,327,355         0.09750
GACC   TA1355      Park Heights Apartments                       Multifamily           8,200,000      8,187,117         0.02250
Conti  97C-080137  Kendall Club Apartments                       Multifamily           8,200,000      8,173,567         0.09750
RMF    HCC003      Woodland Village Care Center                  Skilled Nursing       8,160,000      8,142,276         0.27250
Conti  97-L022     1443 Park Avenue                              Office                8,000,000      7,959,882         0.09750
MS     MS8         Wright State Housing                          Multifamily           7,800,000      7,778,721         0.02250
Conti  97C-080131  IGEN Building                                 Industrial            7,800,000      7,774,370         0.09750
Conti  PMC01005    Lakeridge Tennis Club                         Special Purpose       7,800,000      7,772,678         0.09750
RMF    HCC013      Fentress County Nursing Home                  Skilled Nursing       7,760,000      7,734,537         0.27250
Conti  A970020     Evergreen Square                              Unanchored Retail     7,750,000      7,718,275         0.09750
Conti  9761-HSP(E) Homewood Suites- Savannah                     Hospitality           7,640,000      7,640,000         0.09750
RMF    LCC001      Life Care Centers of Scottsdale               Skilled Nursing       7,500,000      7,484,433         0.28250
MS     MS9         Village Park                                  Mobile Home Park      7,420,000      7,407,772         0.02250
MS     MS10        Park City West                                Mobile Home Park      7,300,000      7,287,970         0.02250
RMF    SHA003      Squire Hill Apartments, Phase I - CharlottesviMultifamily           7,250,000      7,226,803         0.06750
Conti  97C-080133  Fulton Loft Office Building                   Office                7,200,000      7,162,166         0.09750
MS     MS11        The Inn at Morgan Hill                        Hospitality           7,000,000      6,982,686         0.02250
Conti  NYU108      Lane Hill                                     Multifamily           7,000,000      6,968,694         0.09750
MS     MS12        Imperial Estates                              Mobile Home Park      6,940,000      6,928,563         0.02250
MS     MS13        Lawrence Square Manor Apts.                   Multifamily           6,700,000      6,687,984         0.02250
RMF    HIFH01      Holiday Inn I -65/Oxmoor Road                 Hospitality           6,500,000      6,483,862         0.06750
RMF    SOA001      Stanford Oaks Apartments                      Multifamily           6,200,000      6,174,569         0.06750
RMF    PCAR01      Park Centre Commons                           Anchored Retail       6,000,000      5,984,328         0.06750
RMF    SHA002      Squire Hill Apartments - Harrisonburg         Multifamily           6,000,000      5,980,802         0.06750
MS     MS14        Hacienda Heights Shopping Center              Anchored Retail       6,000,000      5,950,563         0.02250
Conti  9510148     Oak Grove Institute Foundation                Skilled Nursing       6,000,000      5,950,561         0.11750
Conti  A970018     Raintree Village                              Unanchored Retail     5,950,000      5,929,973         0.09750
Conti  MP-1048     Jewell Market Square                          Anchored Retail       5,610,000      5,591,445         0.09750
MS     MS16        820 Business Park                             Industrial            5,500,000      5,486,276         0.02250
Conti  9754-KMJ    K-Mart- Jackson                               Anchored Retail       5,500,000      5,485,651         0.09750
Conti  97-36C      Ramada Inn - Kansas City                      Hospitality           5,500,000      5,478,421         0.09750
MS     MS17        1700 DeAnza                                   Multifamily           5,400,000      5,389,770         0.02250
MS     MS18        Kessler Hills Shopping Center                 Anchored Retail       5,400,000      5,384,034         0.02250
Conti  MP-1044     Leetsdale Market Square                       Anchored Retail       5,370,000      5,352,239         0.09750
MS     MS19        100 Dorset Street                             Anchored Retail       5,300,000      5,290,941         0.02250
Conti  97C-070126  Princeton Square Apartments                   Multifamily           5,300,000      5,280,184         0.09750
Conti  9410235     Combest Self Storage Consolidation            Various               5,245,000      5,231,589         0.09750
Conti  9410235A    Lockup Self Storage                           Self-Storage
Conti  9410235B    Allspace Self Storage                         Self-Storage
Conti  9410235C    Garth Road Self Storage                       Self-Storage
Conti  9410235D    Storage Station - La Porte                    Self-Storage
Conti  9410235E    Stow Away Self Storage                        Self-Storage
Conti  A970025     Peter Harris Plaza Consolidation              Various               5,200,000      5,177,909         0.09750
Conti  A970025A    Peter Harris Plaza I - Dewitt                 Unanchored Retail
Conti  A970025B    Peter Harris Plaza - East Greenbush           Unanchored Retail
Conti  A970025C    Peter Harris Plaza III - Bethlehem            Unanchored Retail
Conti  A970025D    Peter Harris Plaza IV - Greece                Unanchored Retail
MS     MS20        Branson Towers Inn                            Hospitality           5,200,000      5,174,373         0.02250
MS     MS21        Sea Venture                                   Hospitality           5,100,000      5,088,018         0.02250
Conti  97C090152   Park Place                                    Office                5,000,000      4,990,781         0.09750
Conti  9510198SN   Phoenix West Plaza                            Anchored Retail       5,000,000      4,987,693         0.14250
Conti  NY97003     Surrey Carlton Apts.                          Multifamily           5,000,000      4,956,956         0.09750
MS     MS22        Hampton Inn, Rockford                         Hospitality           4,900,000      4,880,948         0.11000
Conti  97-H008     Southport Manor Convalescent Center           Skilled Nursing       4,900,000      4,873,824         0.11750
Conti  A970037     Fremont Village Square                        Mixed Use             4,835,000      4,821,862         0.09750
RMF    CLP001      Clipper Home of Portsmouth                    Skilled Nursing       4,840,000      4,788,063         0.37880
RMF    SPUR01      South Pointe @  Town Lake Shopping Center     Unanchored Retail     4,800,000      4,782,819         0.06750
Conti  MP-1045     Pecos Market Place                            Anchored Retail       4,660,000      4,644,587         0.09750
RMF    AVA002      The Bethany Health Care Center                Skilled Nursing       4,628,000      4,616,083         0.27250
Conti  HCCA1880    Holiday Inn - Lawton                          Hospitality           4,600,000      4,588,744         0.09750
MS     MS23        Hampton Inn, Madison                          Hospitality           4,600,000      4,582,114         0.11000
Conti  A960018     Duke Tower Residential Suites                 Hospitality           4,600,000      4,494,343         0.09750
Conti  97-L037     K-Mart,  Des Moines                           Anchored Retail       4,500,000      4,486,742         0.09750
MS     MS24        Carefree Cove                                 Mobile Home Park      4,400,000      4,392,749         0.02250
RMF    HCC009      Heritgage Manor of Springfield                Skilled Nursing       4,320,000      4,310,617         0.27250
Conti  9510211SN   Auto Care Plaza                               Unanchored Retail     4,317,000      4,303,646         0.14250
Conti  97C-100155  Wing Park Shopping Center                     Unanchored Retail     4,300,000      4,292,947         0.09750
Conti  A970075     Jefferson Smurfit Office Building             Office                4,300,000      4,292,202         0.09750
MS     MS25        North Main Place                              Anchored Retail       4,250,000      4,242,816         0.02250
RMF    AVA001      The Trevecca Health Care Center               Skilled Nursing       4,200,000      4,189,185         0.27250
Conti  97-42-HBS   Hannaford Brothers Supermarket                Anchored Retail       4,165,000      4,145,452         0.09750
RMF    HCC015      Belen Health Care Center                      Skilled Nursing       4,016,100      4,002,922         0.27250
Conti  A970048     Capitol Steps Apartments                      Mixed Use             4,000,000      3,993,293         0.09750
MS     MS26        LeMans Village                                Multifamily           4,000,000      3,989,353         0.02250
MS     MS27        Hampton Inn, Green Bay                        Hospitality           4,000,000      3,984,447         0.11000
Conti  9510239     Pacific Belgrave                              Unanchored Retail     4,000,000      3,983,007         0.09750
Conti  9510164     Pacific Randolph                              Unanchored Retail     4,000,000      3,983,007         0.09750
Conti  97C-080018  The Deerhaven/Sunset Consolidation            Various               3,975,000      3,966,070         0.09750
Conti  97C-080018A The Larchwood and Deerhaven Inns              Hospitality
Conti  97C-080018B The Sunset Motel                              Hospitality
Conti  NYU107      The Waterview                                 Multifamily           3,900,000      3,882,558         0.09750
RMF    CAN003      Cresthaven Nursing Residence                  Skilled Nursing       3,900,000      3,880,941         0.29250
RMF    MSMF01      Madison Station Apartments, Inc.              Multifamily           3,800,000      3,792,994         0.06750
RMF    CLP004      Langdon Place of Nashua                       Assisted Living       3,800,000      3,759,223         0.37880
RMF    TCAR01      Taylorville  Corners                          Anchored Retail       3,700,000      3,682,444         0.06750
RMF    CLP005      Clipper Home of Rochester                     Skilled Nursing       3,640,000      3,600,940         0.37880
MS     MS28        Hickory Hills                                 Mobile Home Park      3,600,000      3,593,757         0.02250
Conti  28002       Tucker Street Warehouse                       Industrial            3,596,851      3,583,721         0.09750
RMF    CAN006      Oakwood Manor                                 Skilled Nursing       3,600,000      3,582,407         0.29250
RMF    PVE001      Parc View Estates                             Multifamily           3,600,000      3,570,786         0.06750
Conti  97C-03121   Rosemeade Park Shopping Center                Unanchored Retail     3,500,000      3,488,572         0.09750
RMF    MTV001      Mountview Retirement Residence                Assisted Living       3,500,000      3,480,771         0.27250
RMF    BLR001      Chatsworth Health Care Center                 Skilled Nursing       3,450,000      3,421,604         0.28250
RMF    BLR002      Fairburn Health Care Center                   Skilled Nursing       3,450,000      3,421,604         0.28250
MS     MS29        Extra Space Self Storage                      Self-Storage          3,412,500      3,403,768         0.02250
RMF    CLP002      Clipper Home of Wolfeboro                     Skilled Nursing       3,440,000      3,403,086         0.37880
Conti  97-3C       Hotel Colonial America                        Hospitality           3,300,000      3,292,729         0.09750
RMF    HCC008      Standing Stone Health Care Center             Skilled Nursing       3,285,900      3,275,118         0.27250
Conti  26585       Baychester Shopping Center                    Anchored Retail       3,250,000      3,241,264         0.09750
Conti  97C-090144  Kedzie Plaza South                            Unanchored Retail     3,250,000      3,238,745         0.09750
MS     MS31        Hampton Inn, LaCrosse                         Hospitality           3,200,000      3,187,558         0.11000
MS     MS30        Hampton Inn, Milwaukee                        Hospitality           3,200,000      3,187,558         0.11000
RMF    JFFR01      Just For Feet - Shafer Plaza                  Anchored Retail       3,150,000      3,129,039         0.06750
Conti  97-H013     Santa Fe Trail Health Care Center             Skilled Nursing       3,100,000      3,086,049         0.11750
Conti  9410243     The Vault                                     Self-Storage          3,100,000      3,079,636         0.09750
Conti  97C-070125  Vallejo Village Shopping Center               Unanchored Retail     3,080,000      3,076,237         0.09750
MS     MS32        Comfort Suites - Atlanta                      Hospitality           3,050,000      3,042,883         0.02250
RMF    YVMF01      Yorkshire Village Duplexes and Townhomes      Multifamily           3,040,000      3,034,541         0.06750
Conti  25018       Abba Apartments                               Multifamily           3,000,000      2,994,280         0.09750
Conti  97C-0999    Summertree Shopping Center                    Unanchored Retail     3,000,000      2,986,583         0.09750
BCMC   2391        253 Williams Street                           Industrial            2,950,000      2,950,000         0.03500
Conti  A960040     International Plaza Shopping Center           Unanchored Retail     3,000,000      2,946,349         0.09750
MS     MS33        Arbor Glen Apartments                         Multifamily           2,900,000      2,892,152         0.11000
Conti  9510192     Avalon Apartments                             Multifamily           2,900,000      2,890,903         0.09750
RMF    CLP006      Clipper Home of North Conway                  Skilled Nursing       2,920,000      2,888,666         0.37880
Conti  97-H012     Red Rocks Care Center                         Skilled Nursing       2,800,000      2,792,983         0.11750
Conti  A960038     Montefiore Medical Center                     Office                2,800,000      2,734,302         0.09750
Conti  9510221SN   Veterans Road Apartments                      Multifamily           2,700,000      2,691,818         0.14250
MS     MS34        Genesis Square                                Unanchored Retail     2,656,000      2,647,870         0.02250
Conti  A970066     Folsom @12th Street                           Mixed Use             2,650,000      2,643,743         0.09750
Conti  9410239     A Storage Inn #1 & #4                         Various               2,605,000      2,598,485         0.09750
Conti  9410239A    A Storage Inn # 1                             Self-Storage
Conti  9410239B    A Storage Inn # 4                             Self-Storage
Conti  9510195SN   Tunkhannock Village Center                    Anchored Retail       2,600,000      2,591,790         0.14250
RMF    DMV001      Des Moines Vista Retirement Center            Assisted Living       2,500,000      2,490,099         0.29250
Conti  97-H025     Cascade Terrace Nursing Home                  Skilled Nursing       2,500,000      2,489,389         0.11750
Conti  HCCA2035    Ramada Inn-Cocoa, FL                          Hospitality           2,460,000      2,454,768         0.09750
Conti  MP-1050     Gerbes Shopping Center                        Anchored Retail       2,410,000      2,402,029         0.09750
Conti  9410249     Budget Self Storage- Marlow                   Self-Storage          2,400,000      2,391,601         0.09750
BCMC   2437        260 Second Street                             Industrial            2,400,000      2,391,035         0.03500
Conti  96-L014     Springhill Shopping Center                    Anchored Retail       2,400,000      2,388,604         0.09750
RMF    HLA001      Hidden Lake Townhomes                         Multifamily           2,350,000      2,341,929         0.06750
Conti  A970063     Governor's Plaza                              Multifamily           2,320,000      2,314,478         0.09750
Conti  HCCA1975    Ramada Inn-Florence                           Hospitality           2,300,000      2,291,745         0.09750
Conti  9410222     Atlantic Mini Storage - San Pablo             Self-Storage          2,300,000      2,280,793         0.09750
Conti  9410227     Arizona Storage Inns                          Self-Storage          2,250,000      2,243,678         0.09750
MS     MS35        Mini U Storage                                Self-Storage          2,210,000      2,204,345         0.02250
Conti  MP-1049     Table Mesa Center                             Anchored Retail       2,210,000      2,202,691         0.09750
Conti  2255-09144CMPine Ridge Apartments                         Multifamily           2,205,000      2,198,179         0.09750
MS     MS36        Aggregate Loan Level Information              Various               2,200,000      2,195,187         0.10750
MS     MS36A       United Plumbing - 582 Quaker Hwy.             Industrial
MS     MS36B       United Plumbing - 361 Jefferson Blvd.         Industrial
Conti  97-L018     9300 East Hampton Drive                       Industrial            2,200,000      2,188,806         0.09750
Conti  A960047     Coit Medical Building                         Office                2,175,000      2,166,047         0.09750
Conti  A960033     Commercial Point                              Industrial            2,180,000      2,161,965         0.09750
Conti  9610072     Blue Valley Mobile Home Park                  Mobile Home Park      2,150,000      2,140,919         0.09750
Conti  MP-1047     Southgate Plaza Shopping Center               Anchored Retail       2,130,000      2,122,955         0.09750
MS     MS38        Oak Harbor Best Western                       Hospitality           2,100,000      2,094,938         0.02250
Conti  9510147     Pico Blvd                                     Mixed Use             2,100,000      2,093,977         0.09750
Conti  90145       Terrace Club Apartments                       Multifamily           2,080,000      2,072,539         0.09750
RMF    CAN002      Renaissance Care Center                       Skilled Nursing       2,000,000      1,996,869         0.28250
RMF    FRH001      Forest Hills Care Center                      Skilled Nursing       2,000,000      1,995,555         0.27250
Conti  97-L019     Airborne Complex/Jo-Ann Fabrics Center        Unanchored Retail     2,000,000      1,994,961         0.09750
RMF    BWA001      Bremner Woods Apartments Phase I              Multifamily           2,000,000      1,993,601         0.06750
Conti  9410252     Sun City RV & Mini Storage                    Self-Storage          2,000,000      1,993,034         0.09750
Conti  9410209     Commerce Freeway Center                       Industrial            2,000,000      1,993,004         0.09750
Conti  97-H009     Crowne Health Care of Greenville              Skilled Nursing       2,000,000      1,990,757         0.11750
Conti  9510150     Holiday Inn Express - Greenfield              Hospitality           1,950,000      1,939,366         0.09750
Conti  9410241     A Storage Inn #3 & #5                         Various               1,910,000      1,905,223         0.09750
Conti  9410241A    A Storage Inn #3                              Self-Storage
Conti  9410241B    A Storage Inn #5                              Self-Storage
MS     MS39        AAA County Line Self Storage                  Self-Storage          1,885,000      1,880,177         0.02250
Conti  9410219     Tanglewood Self Storage                       Self-Storage          1,875,000      1,868,235         0.09750
RMF    EDFR02      Eckerd Drugs Store                            Anchored Retail       1,870,000      1,862,615         0.06750
RMF    CLP003      Goodwin's of Exeter                           Skilled Nursing       1,860,000      1,840,041         0.37880
Conti  9410216     Security Public Storage - Pittsburg           Self-Storage          1,825,000      1,816,203         0.09750
Conti  97C-0128    Briarwood Apartments                          Multifamily           1,824,000      1,813,804         0.09750
MS     MS40        Super 8, Appleton                             Hospitality           1,800,000      1,793,001         0.11000
Conti  MP-1046     Capitol Hill Center                           Anchored Retail       1,790,000      1,784,080         0.09750
Conti  9510181     Holly-Norm Plaza                              Unanchored Retail     1,775,000      1,767,685         0.09750
Conti  HCCA1800    River Valley Motor Inn                        Hospitality           1,760,000      1,749,071         0.09750
Conti  9510170     Woodstone Plaza                               Office                1,750,000      1,743,046         0.09750
Conti  9410232     Secure Self Storage-Livonia                   Self-Storage          1,700,000      1,695,717         0.09750
Conti  9410251     Crocker's Lockers                             Self-Storage          1,700,000      1,693,670         0.09750
Conti  A970024     Montefiore Medical Center                     Office                1,700,000      1,690,033         0.09750
Conti  1022        Checkered Flag Car Wash                       Special Purpose       1,660,000      1,647,055         0.09750
Conti  HCCA2049    Super 8 - Nampa                               Hospitality           1,650,000      1,646,379         0.09750
Conti  NYU106      Setre Corp.                                   Mixed Use             1,650,000      1,644,385         0.09750
Conti  97-S020     One Elliot Place                              Office                1,600,000      1,595,596         0.09750
Conti  NYU115      Quaker Villa Shopping Center                  Anchored Retail       1,600,000      1,594,555         0.09750
Conti  97-H006     The Pointe Assisted Living Facilities         Assisted Living       1,580,000      1,574,735         0.11750
Conti  97-S075     South Towne Business Park #4                  Unanchored Retail     1,550,000      1,548,481         0.09750
Conti  HCCA2050    Super 8 - Winnemucca                          Hospitality           1,550,000      1,546,679         0.09750
Conti  A970049     Oswego Midtown Center                         Anchored Retail       1,550,000      1,542,688         0.09750
MS     MS41        All Storage                                   Self-Storage          1,500,000      1,496,444         0.02250
Conti  9410250     Stonebrook Self-Storage                       Self-Storage          1,500,000      1,494,275         0.09750
Conti  NYU109      Inwood Properties                             Various               1,500,000      1,493,173         0.09750
Conti  NYU109A     10 Vermilyea                                  Multifamily
Conti  NYU109B     17-19 Vermilyea                               Multifamily
Conti  NYU109C     530 Isham Street                              Multifamily
Conti  9510158     Sam Sung Plaza                                Mixed Use             1,500,000      1,488,442         0.09750
Conti  A970023     Pacific Sales                                 Unanchored Retail     1,500,000      1,474,376         0.09750
Conti  HCCA2048    Super 8 - Clearfield                          Hospitality           1,400,000      1,397,000         0.09750
Conti  NYU117      Kensington Apartments                         Multifamily           1,400,000      1,394,590         0.09750
Conti  97-L023     K-Mart - Toledo                               Anchored Retail       1,400,000      1,394,487         0.09750
Conti  2243-09108  Airborne Freight                              Industrial            1,375,000      1,367,169         0.09750
Conti  9410217     Newport Business Plaza                        Industrial            1,370,000      1,359,365         0.09750
Conti  9510149     Aldine Westfield Road                         Industrial            1,350,000      1,339,249         0.09750
Conti  HCCA2046    Super 8 - Ankeny                              Hospitality           1,340,000      1,337,129         0.09750
Conti  MM005       Lake Worth Village                            Assisted Living       1,330,000      1,323,947         0.11750
Conti  PMC1003     Edwards Cinema                                Unanchored Retail     1,330,000      1,321,016         0.09750
Conti  9410233     Secure Self Storage-Waterford                 Self-Storage          1,300,000      1,296,725         0.09750
Conti  HCCA1925    Econo Lodge- Warrensville                     Hospitality           1,300,000      1,295,555         0.09750
Conti  97-S088     Westador Shopping Center                      Unanchored Retail     1,300,000      1,295,251         0.09750
Conti  26583       845 Gerard Ave.                               Multifamily           1,300,000      1,294,983         0.09750
Conti  MM002       Normandy Manor Apartments                     Multifamily           1,300,000      1,293,979         0.09750
Conti  9510205     Payless Foods Supermarket                     Unanchored Retail     1,280,000      1,275,588         0.09750
Conti  NYU111      39 Queens Boulevard                           Unanchored Retail     1,275,000      1,268,389         0.09750
Conti  97-L026     Pier 1 Imports- Larchmont                     Anchored Retail       1,250,000      1,245,516         0.09750
Conti  9510202     Phoenix School                                Special Purpose       1,225,000      1,220,354         0.09750
Conti  MM004       Garden Gate Apartments                        Multifamily           1,225,000      1,219,327         0.09750
Conti  9510171     Town & Country Adult Living                   Assisted Living       1,200,000      1,196,057         0.11750
Conti  NYU113      Sono Court                                    Mixed Use             1,200,000      1,195,771         0.09750
Conti  9510190SN   Federal Way Self Storage                      Self-Storage          1,200,000      1,193,539         0.14250
RMF    ITUR01      The Crossing at Indian Trail                  Unanchored Retail     1,200,000      1,192,389         0.06750
Conti  97-S067     Chateau Royale Apartments                     Multifamily           1,175,000      1,170,402         0.09750
Conti  97-H010     Fountain Retirement Hotel                     Assisted Living       1,150,000      1,145,866         0.11750
Conti  A970034     537 Sweeten Creek Industrial Park             Industrial            1,070,000      1,066,466         0.09750
Conti  97C-0116    53rd Street                                   Industrial            1,070,000      1,065,130         0.09750
Conti  28000       Newington Warehouse                           Industrial            1,067,600      1,061,959         0.09750
Conti  HCCA2047    Super 8 - Boone                               Hospitality           1,030,000      1,027,793         0.09750
Conti  97099964    Morrow I Office Building                      Office                1,000,000       997,924          0.09750
Conti  NYU110      Jubilee Supermarket                           Anchored Retail       1,000,000       996,537          0.09750
RMF    EDFR01      Eckerd Drugs Store                            Anchored Retail       1,000,000       994,792          0.06750
RMF    FSUR01      Franklin Station                              Unanchored Retail     1,000,000       993,658          0.06750
Conti  97-S036     Manassas Industrial Park                      Industrial              975,000       971,568          0.09750
RMF    HVFR01      Hollywood Video Store - Jacksonville          Anchored Retail         975,000       969,466          0.06750
Conti  97060017    Meadowbrook MHP                               Mobile Home Park        966,000       965,208          0.09750
Conti  97-S039     Suitland Shopping Center                      Unanchored Retail       960,000       955,743          0.09750
Conti  9610066     Youngstown Mobile Home Park                   Mobile Home Park        950,000       945,394          0.09750
Conti  NYU114      723 St. Nicholas Avenue                       Multifamily             925,000       920,563          0.09750
Conti  97-S093     Patuxent Self Storage                         Self-Storage            850,000       848,055          0.09750
Conti  9410223     Okie Storage                                  Self-Storage            850,000       846,691          0.09750
Conti  97-S079     Lake Pointe Apartments                        Multifamily             830,000       828,354          0.09750
Conti  97-S035     Scoville Street                               Industrial              830,000       826,319          0.09750
Conti  97-S038     Suitland Plaza Shopping Center                Unanchored Retail       810,000       806,408          0.09750
Conti  PMC01000    Mimi's Cafe                                   Unanchored Retail       800,000       795,961          0.09750
Conti  26582       3810 Bailey Avenue                            Multifamily             800,000       794,915          0.09750
Conti  HCCA2045    Super 8 - Abilene                             Hospitality             770,000       768,350          0.09750
Conti  97-S037     Plaza 28                                      Unanchored Retail       770,000       767,290          0.09750
Conti  9410230     U-Stor-It Warehouse                           Self-Storage            750,000       747,741          0.09750
Conti  9610073     Green River Mobile Home Park                  Mobile Home Park        695,000       691,485          0.09750
Conti  97-S051     Camelot Apartments                            Multifamily             650,000       645,137          0.09750
Conti  97-S052     Gilbert Apartments                            Multifamily             625,000       621,592          0.09750
Conti  97-S021     House of Carpets & Interiors                  Unanchored Retail       615,000       612,437          0.09750
Conti  97-S087     West Hill Mobile Manor                        Mobile Home Park        575,000       573,200          0.09750
Conti  97-S069     Windcrest Apartments                          Multifamily             574,000       571,347          0.09750
Conti  97-S074     Western Community Bank                        Unanchored Retail       550,000       548,472          0.09750
Conti  97-S056     D'Orleans Apartments                          Multifamily             540,000       537,605          0.09750
Conti  97-S064     Andrews Avenue                                Multifamily             500,000       497,038          0.09750
Conti  97060028    Orange County NECA                            Office                  500,000       494,388          0.09750
Conti  97-S047     19 Norwich Street                             Office                  475,000       473,914          0.09750
Conti  97-S078     North Meadow Office Building                  Office                  475,000       473,681          0.09750
Conti  97-S072     1615-1619 Pitkin Avenue                       Unanchored Retail       430,000       427,594          0.09750
Conti  97-S045     260 Hawthorne Street                          Multifamily             410,000       406,475          0.09750
Conti  97-S043     96 Stedman Street                             Industrial              360,000       358,468          0.09750
Conti  97-S040     Hughes Industrial Center                      Industrial              345,000       342,690          0.09750
Conti  97-S073     Canyon Place Apartments                       Multifamily             340,000       338,363          0.09750
Conti  97-S077     Executive Warehouse & Storage                 Self-Storage            300,000       299,167          0.09750
Conti  97-S070     The Retreat Apartments                        Multifamily             275,000       272,645          0.09750
Conti  97-H007     Nursing Love and Care, Inc.                   Assisted Living         265,000       263,676          0.11750
Conti  97-S025     Maple Leaf Office Complex                     Office                  260,000       259,769          0.09750
Conti  97-S044     223 Islip Avenue                              Unanchored Retail       234,500       230,875          0.09750
Conti  97-S089     3-3A Rose Street                              Multifamily             178,000       177,591          0.09750
Conti  97-S055     Sands Chiropractic                            Office                  150,000       149,134          0.09750



                                                                                                    1,216,924,137
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                         Master        Primary       Health Care       Retained
Loan       Control         Loan        Servicing      Servicing        Advisor        Servicing
Seller      Number        Number          Fee            Fee             Fee             Fee
- ------      ------        ------          ---            ---             ---             ---

<S>           <C>       <C>             <C>            <C>             <C>            <C>
MS            1       MS1               0.01500        0.00500         0.00000
MS            5       MS2               0.01500        0.09250         0.00000
MS            8       MS3               0.01500        0.09250         0.00000
MS            31      MS4               0.01500        0.00500         0.00000
MS            32      MS5               0.01500        0.00500         0.00000
MS            33      MS6               0.01500        0.00500         0.00000
Conti         10      ST001             0.01500        0.02000         0.00000         0.10500
Conti         11      MP-1022           0.01500        0.08000         0.00000
Conti         12      9510172           0.01500        0.08000         0.00000
Conti         14      9761-HSP(A)       0.01500        0.08000         0.00000
Conti         15      97-27C            0.01500        0.08000         0.00000
Conti         20      A970027           0.01500        0.08000         0.00000
Conti         21      9810050           0.01500        0.08000         0.00000
Conti        21A      9810050A
Conti        21B      9810050B
Conti        21C      9810050C
Conti        21D      9810050D
Conti        21E      9810050E
Conti        21F      9810050F
Conti        21G      9810050G
Conti        21H      9810050H
Conti        21J      9810050I
Conti        21K      9510228           0.01500        0.08000         0.00000
Conti        21L      25012             0.01500        0.08000         0.00000
Conti        21M      MP-1041           0.01500        0.08000         0.00000
Conti         25      MP-1042           0.01500        0.08000         0.00000
Conti         26      97-60C            0.01500        0.08000         0.00000
Conti         34      9761-HSP(C)       0.01500        0.08000         0.00000
Conti         35      MP-1013           0.01500        0.08000         0.00000
Conti         36      28001             0.01500        0.08000         0.00000
Conti         38      A970044           0.01500        0.08000         0.00000
Conti         39      9761-HSP(B)       0.01500        0.08000         0.00000
Conti         41      MP-1043           0.01500        0.08000         0.00000
RMF           28      TSAR01            0.01500        0.02000         0.00000         0.03000
RMF           29      VDC001            0.01500        0.02000         0.02000         0.22500
RMF           37      HCC011            0.01500        0.02000         0.02000         0.21500
MS            40      MS7               0.01500        0.00500         0.00000
RMF           42      WMAR01            0.01500        0.02000         0.00000         0.03000
RMF           43      SCA001            0.01500        0.02000         0.00000         0.03000
Conti         44      9761-HSP(D)       0.01500        0.08000         0.00000
RMF           46      HCC005            0.01500        0.02000         0.02000         0.21500
Conti         47      MP-1015           0.01500        0.08000         0.00000
Conti         48      A970030           0.01500        0.08000         0.00000
RMF           49      HCC002            0.01500        0.02000         0.02000         0.21500
Conti         50      A970009           0.01500        0.08000         0.00000
GACC          51      TA1355            0.01500        0.00500         0.00000
Conti         52      97C-080137        0.01500        0.08000         0.00000
RMF           53      HCC003            0.01500        0.02000         0.02000         0.21500
Conti         56      97-L022           0.01500        0.08000         0.00000
MS            58      MS8               0.01500        0.00500         0.00000
Conti         59      97C-080131        0.01500        0.08000         0.00000
Conti         60      PMC01005          0.01500        0.08000         0.00000
RMF           62      HCC013            0.01500        0.02000         0.02000         0.21500
Conti         63      A970020           0.01500        0.08000         0.00000
Conti         64      9761-HSP(E)       0.01500        0.08000         0.00000
RMF           65      LCC001            0.01500        0.02000         0.02000         0.22500
MS            66      MS9               0.01500        0.00500         0.00000
MS            67      MS10              0.01500        0.00500         0.00000
RMF           68      SHA003            0.01500        0.02000         0.00000         0.03000
Conti         70      97C-080133        0.01500        0.08000         0.00000
MS            72      MS11              0.01500        0.00500         0.00000
Conti         73      NYU108            0.01500        0.08000         0.00000
MS            74      MS12              0.01500        0.00500         0.00000
MS            75      MS13              0.01500        0.00500         0.00000
RMF           76      HIFH01            0.01500        0.02000         0.00000         0.03000
RMF           78      SOA001            0.01500        0.02000         0.00000         0.03000
RMF           79      PCAR01            0.01500        0.02000         0.00000         0.03000
RMF           80      SHA002            0.01500        0.02000         0.00000         0.03000
MS            81      MS14              0.01500        0.00500         0.00000
Conti         82      9510148           0.01500        0.08000         0.02000
Conti         83      A970018           0.01500        0.08000         0.00000
Conti         87      MP-1048           0.01500        0.08000         0.00000
MS            90      MS16              0.01500        0.00500         0.00000
Conti         91      9754-KMJ          0.01500        0.08000         0.00000
Conti         93      97-36C            0.01500        0.08000         0.00000
MS            95      MS17              0.01500        0.00500         0.00000
MS            96      MS18              0.01500        0.00500         0.00000
Conti         97      MP-1044           0.01500        0.08000         0.00000
MS            98      MS19              0.01500        0.00500         0.00000
Conti         99      97C-070126        0.01500        0.08000         0.00000
Conti        100      9410235           0.01500        0.08000         0.00000
Conti        100A     9410235A
Conti        100B     9410235B
Conti        100C     9410235C
Conti        100D     9410235D
Conti        100E     9410235E
Conti        103      A970025           0.01500        0.08000         0.00000
Conti        103A     A970025A
Conti        103B     A970025B
Conti        103C     A970025C
Conti        103D     A970025D
MS           104      MS20              0.01500        0.00500         0.00000
MS           105      MS21              0.01500        0.00500         0.00000
Conti        107      97C090152         0.01500        0.08000         0.00000
Conti        108      9510198SN         0.01500        0.12500         0.00000
Conti        109      NY97003           0.01500        0.08000         0.00000
MS           111      MS22              0.01500        0.09250         0.00000
Conti        112      97-H008           0.01500        0.08000         0.02000
Conti        113      A970037           0.01500        0.08000         0.00000
RMF          114      CLP001            0.01500        0.02000         0.03125         0.31000
RMF          115      SPUR01            0.01500        0.02000         0.00000         0.03000
Conti        116      MP-1045           0.01500        0.08000         0.00000
RMF          117      AVA002            0.01500        0.02000         0.02000         0.21500
Conti        118      HCCA1880          0.01500        0.08000         0.00000
MS           119      MS23              0.01500        0.09250         0.00000
Conti        121      A960018           0.01500        0.08000         0.00000
Conti        122      97-L037           0.01500        0.08000         0.00000
MS           123      MS24              0.01500        0.00500         0.00000
RMF          126      HCC009            0.01500        0.02000         0.02000         0.21500
Conti        127      9510211SN         0.01500        0.12500         0.00000
Conti        128      97C-100155        0.01500        0.08000         0.00000
Conti        129      A970075           0.01500        0.08000         0.00000
MS           131      MS25              0.01500        0.00500         0.00000
RMF          132      AVA001            0.01500        0.02000         0.02000         0.21500
Conti        133      97-42-HBS         0.01500        0.08000         0.00000
RMF          136      HCC015            0.01500        0.02000         0.02000         0.21500
Conti        138      A970048           0.01500        0.08000         0.00000
MS           139      MS26              0.01500        0.00500         0.00000
MS           140      MS27              0.01500        0.09250         0.00000
Conti        141      9510239           0.01500        0.08000         0.00000
Conti        142      9510164           0.01500        0.08000         0.00000
Conti        143      97C-080018        0.01500        0.08000         0.00000
Conti        143A     97C-080018A
Conti        143B     97C-080018B
Conti        146      NYU107            0.01500        0.08000         0.00000
RMF          147      CAN003            0.01500        0.02000         0.02000         0.23500
RMF          154      MSMF01            0.01500        0.02000         0.00000         0.03000
RMF          155      CLP004            0.01500        0.02000         0.03125         0.31000
RMF          159      TCAR01            0.01500        0.02000         0.00000         0.03000
RMF          161      CLP005            0.01500        0.02000         0.03125         0.31000
MS           162      MS28              0.01500        0.00500         0.00000
Conti        165      28002             0.01500        0.08000         0.00000
RMF          166      CAN006            0.01500        0.02000         0.02000         0.23500
RMF          167      PVE001            0.01500        0.02000         0.00000         0.03000
Conti        170      97C-03121         0.01500        0.08000         0.00000
RMF          171      MTV001            0.01500        0.02000         0.02000         0.21500
RMF          172      BLR001            0.01500        0.02000         0.02000         0.22500
RMF          173      BLR002            0.01500        0.02000         0.02000         0.22500
MS           174      MS29              0.01500        0.00500         0.00000
RMF          175      CLP002            0.01500        0.02000         0.03125         0.31000
Conti        176      97-3C             0.01500        0.08000         0.00000
RMF          177      HCC008            0.01500        0.02000         0.02000         0.21500
Conti        180      26585             0.01500        0.08000         0.00000
Conti        181      97C-090144        0.01500        0.08000         0.00000
MS           185      MS31              0.01500        0.09250         0.00000
MS           186      MS30              0.01500        0.09250         0.00000
RMF          188      JFFR01            0.01500        0.02000         0.00000         0.03000
Conti        189      97-H013           0.01500        0.08000         0.02000
Conti        190      9410243           0.01500        0.08000         0.00000
Conti        191      97C-070125        0.01500        0.08000         0.00000
MS           193      MS32              0.01500        0.00500         0.00000
RMF          194      YVMF01            0.01500        0.02000         0.00000         0.03000
Conti        198      25018             0.01500        0.08000         0.00000
Conti        200      97C-0999          0.01500        0.08000         0.00000
BCMC         201      2391              0.01500        0.01750         0.00000
Conti        202      A960040           0.01500        0.08000         0.00000
MS           203      MS33              0.01500        0.09250         0.00000
Conti        204      9510192           0.01500        0.08000         0.00000
RMF          205      CLP006            0.01500        0.02000         0.03125         0.31000
Conti        208      97-H012           0.01500        0.08000         0.02000
Conti        209      A960038           0.01500        0.08000         0.00000
Conti        212      9510221SN         0.01500        0.12500         0.00000
MS           213      MS34              0.01500        0.00500         0.00000
Conti        214      A970066           0.01500        0.08000         0.00000
Conti        215      9410239           0.01500        0.08000         0.00000
Conti        215A     9410239A
Conti        215B     9410239B
Conti        217      9510195SN         0.01500        0.12500         0.00000
RMF          221      DMV001            0.01500        0.02000         0.02000         0.23500
Conti        222      97-H025           0.01500        0.08000         0.02000
Conti        223      HCCA2035          0.01500        0.08000         0.00000
Conti        224      MP-1050           0.01500        0.08000         0.00000
Conti        225      9410249           0.01500        0.08000         0.00000
BCMC         226      2437              0.01500        0.01750         0.00000
Conti        227      96-L014           0.01500        0.08000         0.00000
RMF          229      HLA001            0.01500        0.02000         0.00000         0.03000
Conti        230      A970063           0.01500        0.08000         0.00000
Conti        231      HCCA1975          0.01500        0.08000         0.00000
Conti        233      9410222           0.01500        0.08000         0.00000
Conti        234      9410227           0.01500        0.08000         0.00000
MS           236      MS35              0.01500        0.00500         0.00000
Conti        237      MP-1049           0.01500        0.08000         0.00000
Conti        238      2255-09144CM1     0.01500        0.08000         0.00000
MS           239      MS36              0.01500        0.09000         0.00000
MS           239A     MS36A
MS           239B     MS36B
Conti        240      97-L018           0.01500        0.08000         0.00000
Conti        242      A960047           0.01500        0.08000         0.00000
Conti        243      A960033           0.01500        0.08000         0.00000
Conti        245      9610072           0.01500        0.08000         0.00000
Conti        246      MP-1047           0.01500        0.08000         0.00000
MS           249      MS38              0.01500        0.00500         0.00000
Conti        250      9510147           0.01500        0.08000         0.00000
Conti        251      90145             0.01500        0.08000         0.00000
RMF          254      CAN002            0.01500        0.02000         0.02000         0.22500
RMF          255      FRH001            0.01500        0.02000         0.02000         0.21500
Conti        256      97-L019           0.01500        0.08000         0.00000
RMF          257      BWA001            0.01500        0.02000         0.00000         0.03000
Conti        258      9410252           0.01500        0.08000         0.00000
Conti        259      9410209           0.01500        0.08000         0.00000
Conti        260      97-H009           0.01500        0.08000         0.02000
Conti        261      9510150           0.01500        0.08000         0.00000
Conti        262      9410241           0.01500        0.08000         0.00000
Conti        262A     9410241A
Conti        262B     9410241B
MS           265      MS39              0.01500        0.00500         0.00000
Conti        266      9410219           0.01500        0.08000         0.00000
RMF          267      EDFR02            0.01500        0.02000         0.00000         0.03000
RMF          268      CLP003            0.01500        0.02000         0.03125         0.31000
Conti        269      9410216           0.01500        0.08000         0.00000
Conti        270      97C-0128          0.01500        0.08000         0.00000
MS           272      MS40              0.01500        0.09250         0.00000
Conti        273      MP-1046           0.01500        0.08000         0.00000
Conti        274      9510181           0.01500        0.08000         0.00000
Conti        276      HCCA1800          0.01500        0.08000         0.00000
Conti        278      9510170           0.01500        0.08000         0.00000
Conti        280      9410232           0.01500        0.08000         0.00000
Conti        281      9410251           0.01500        0.08000         0.00000
Conti        282      A970024           0.01500        0.08000         0.00000
Conti        283      1022              0.01500        0.08000         0.00000
Conti        284      HCCA2049          0.01500        0.08000         0.00000
Conti        285      NYU106            0.01500        0.08000         0.00000
Conti        288      97-S020           0.01500        0.08000         0.00000
Conti        289      NYU115            0.01500        0.08000         0.00000
Conti        290      97-H006           0.01500        0.08000         0.02000
Conti        292      97-S075           0.01500        0.08000         0.00000
Conti        293      HCCA2050          0.01500        0.08000         0.00000
Conti        294      A970049           0.01500        0.08000         0.00000
MS           297      MS41              0.01500        0.00500         0.00000
Conti        298      9410250           0.01500        0.08000         0.00000
Conti        299      NYU109            0.01500        0.08000         0.00000
Conti        299A     NYU109A
Conti        299B     NYU109B
Conti        299C     NYU109C
Conti        300      9510158           0.01500        0.08000         0.00000
Conti        301      A970023           0.01500        0.08000         0.00000
Conti        302      HCCA2048          0.01500        0.08000         0.00000
Conti        304      NYU117            0.01500        0.08000         0.00000
Conti        305      97-L023           0.01500        0.08000         0.00000
Conti        306      2243-09108        0.01500        0.08000         0.00000
Conti        307      9410217           0.01500        0.08000         0.00000
Conti        308      9510149           0.01500        0.08000         0.00000
Conti        309      HCCA2046          0.01500        0.08000         0.00000
Conti        310      MM005             0.01500        0.08000         0.02000
Conti        311      PMC1003           0.01500        0.08000         0.00000
Conti        312      9410233           0.01500        0.08000         0.00000
Conti        313      HCCA1925          0.01500        0.08000         0.00000
Conti        314      97-S088           0.01500        0.08000         0.00000
Conti        315      26583             0.01500        0.08000         0.00000
Conti        316      MM002             0.01500        0.08000         0.00000
Conti        317      9510205           0.01500        0.08000         0.00000
Conti        318      NYU111            0.01500        0.08000         0.00000
Conti        320      97-L026           0.01500        0.08000         0.00000
Conti        321      9510202           0.01500        0.08000         0.00000
Conti        322      MM004             0.01500        0.08000         0.00000
Conti        325      9510171           0.01500        0.08000         0.02000
Conti        326      NYU113            0.01500        0.08000         0.00000
Conti        327      9510190SN         0.01500        0.12500         0.00000
RMF          328      ITUR01            0.01500        0.02000         0.00000         0.03000
Conti        329      97-S067           0.01500        0.08000         0.00000
Conti        330      97-H010           0.01500        0.08000         0.02000
Conti        331      A970034           0.01500        0.08000         0.00000
Conti        332      97C-0116          0.01500        0.08000         0.00000
Conti        333      28000             0.01500        0.08000         0.00000
Conti        334      HCCA2047          0.01500        0.08000         0.00000
Conti        335      97099964          0.01500        0.08000         0.00000
Conti        336      NYU110            0.01500        0.08000         0.00000
RMF          337      EDFR01            0.01500        0.02000         0.00000         0.03000
RMF          338      FSUR01            0.01500        0.02000         0.00000         0.03000
Conti        339      97-S036           0.01500        0.08000         0.00000
RMF          340      HVFR01            0.01500        0.02000         0.00000         0.03000
Conti        341      97060017          0.01500        0.08000         0.00000
Conti        342      97-S039           0.01500        0.08000         0.00000
Conti        343      9610066           0.01500        0.08000         0.00000
Conti        344      NYU114            0.01500        0.08000         0.00000
Conti        345      97-S093           0.01500        0.08000         0.00000
Conti        346      9410223           0.01500        0.08000         0.00000
Conti        347      97-S079           0.01500        0.08000         0.00000
Conti        348      97-S035           0.01500        0.08000         0.00000
Conti        350      97-S038           0.01500        0.08000         0.00000
Conti        351      PMC01000          0.01500        0.08000         0.00000
Conti        352      26582             0.01500        0.08000         0.00000
Conti        353      HCCA2045          0.01500        0.08000         0.00000
Conti        354      97-S037           0.01500        0.08000         0.00000
Conti        355      9410230           0.01500        0.08000         0.00000
Conti        356      9610073           0.01500        0.08000         0.00000
Conti        357      97-S051           0.01500        0.08000         0.00000
Conti        358      97-S052           0.01500        0.08000         0.00000
Conti        359      97-S021           0.01500        0.08000         0.00000
Conti        360      97-S087           0.01500        0.08000         0.00000
Conti        361      97-S069           0.01500        0.08000         0.00000
Conti        362      97-S074           0.01500        0.08000         0.00000
Conti        363      97-S056           0.01500        0.08000         0.00000
Conti        364      97-S064           0.01500        0.08000         0.00000
Conti        365      97060028          0.01500        0.08000         0.00000
Conti        366      97-S047           0.01500        0.08000         0.00000
Conti        367      97-S078           0.01500        0.08000         0.00000
Conti        368      97-S072           0.01500        0.08000         0.00000
Conti        369      97-S045           0.01500        0.08000         0.00000
Conti        370      97-S043           0.01500        0.08000         0.00000
Conti        371      97-S040           0.01500        0.08000         0.00000
Conti        372      97-S073           0.01500        0.08000         0.00000
Conti        373      97-S077           0.01500        0.08000         0.00000
Conti        374      97-S070           0.01500        0.08000         0.00000
Conti        375      97-H007           0.01500        0.08000         0.02000
Conti        376      97-S025           0.01500        0.08000         0.00000
Conti        377      97-S044           0.01500        0.08000         0.00000
Conti        378      97-S089           0.01500        0.08000         0.00000
Conti        379      97-S055           0.01500        0.08000         0.00000
</TABLE>
<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  Deutsche   Mortgage  &  Asset  Receiving
Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series 1998-C1,
Class [R] [LR] (the "Class [R] [LR] Certificate") is a Permitted  Transferee (as
defined in Article I of the Pooling and Servicing Agreement dated as of March 1,
1998,  by and  among,  Deutsche  Mortgage  &  Asset  Receiving  Corporation,  as
depositor,  Banc One  Mortgage  Capital  Markets,  LLC,  as  servicer,  Banc One
Mortgage Capital Markets,  LLC, as special  servicer,  LaSalle National Bank, as
trustee,  and ABN AMRO Bank N.V.,  as fiscal agent (the  "Pooling and  Servicing
Agreement")), or is acquiring the Class [R] [LR] Certificate for the account of,
or as agent  (including  as a  broker,  nominee,  or  other  middleman)  for,  a
Permitted  Transferee  and has received  from such person or entity an affidavit
substantially in the form of this affidavit.

     4.  That the  Purchaser  historically  has paid its debts as they have come
due and  intends  to pay  its  debts  as they  come  due in the  future  and the
Purchaser  intends  to pay  taxes  associated  with  holding  the Class [R] [LR]
Certificate as they become due.

     5.  That the Purchaser  understands  that it may incur tax liabilities with
respect to the Class [R] [LR]  Certificate  in excess of any cash flow generated
by the Class [R] [LR] Certificate.

     6.  That the Purchaser will not transfer the Class [R] [LR]  Certificate to
any person or entity from which the  Purchaser  has not  received  an  affidavit
substantially  in the form of this  affidavit or as to which the  Purchaser  has
actual  knowledge that the requirements set forth in paragraph 3, paragraph 4 or
paragraph 7 hereof are not  satisfied or that the  Purchaser  has reason to know
does not satisfy the requirements set forth in paragraph 4 hereof.

     7. That the  Purchaser  is not a  Disqualified  Non-U.S.  Person and is not
purchasing  the Class [R] [LR]  Certificate  for the  account of, or as an agent
(including as a broker, nominee or other middleman) for, a Disqualified Non-U.S.
Person.

     8.  That  the  Purchaser  agrees  to such  amendments  of the  Pooling  and
Servicing Agreement as may be required to further effectuate the restrictions on
transfer   of  the  Class  [R]  [LR]   Certificate   to  such  a   "disqualified
organization,"  an  agent  thereof,  or a  person  that  does  not  satisfy  the
requirements of paragraph 4 and paragraph 7 hereof.

     9.  That,  if a "tax  matters  person" is  required to be  designated  with
respect to the [Upper Tier REMIC][Lower Tier REMIC], the Purchaser agrees to act
as "tax matters person" and to perform the functions of "tax matters partner" of
the [Upper  Tier  REMIC][Lower  Tier REMIC]  pursuant  to [Section  4.04] of the
Pooling and Servicing  Agreement,  and agrees to the irrevocable  designation of
the Trustee as the Purchaser's  agent in performing the function of "tax matters
person" and "tax matters partner."

     10. The  Purchaser  agrees to be bound by and to abide by the provisions of
[Section 5.02] of the Pooling and Servicing Agreement concerning registration of
the transfer and exchange of the Class [R] [LR] Certificate.

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

<PAGE>

     IN WITNESS WHEREOF, the Purchaser has caused this instrument to be executed
on its  behalf by its  ---------------  this  -------  day of  ----------------,
199--.

                                   [Purchaser]




                                   By:----------------------
                                      Title:
                                      Name:
<PAGE>
     Personally  appeared  before me the above-named  ---------------,  known or
proved to me to be the same person who executed the foregoing  instrument and to
be the  -------------  of the  Purchaser,  and  acknowledged  to me that  he/she
executed  the same as his/her free act and deed and the free act and deed of the
Purchaser.

     Subscribed  and sworn  before me this  ------- day of  -------------------,
199--.

- ------------------------------
NOTARY PUBLIC

COUNTY OF -----------

STATE OF ---------

My commission expires the -------- day of ----------------, 199--.


<PAGE>
                                   EXHIBIT C-2



                            FORM OF TRANSFEROR LETTER




                                     [Date]



LaSalle National Bank, as Trustee
  and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois  60603
Attention: Corporate Trust Administration

      Re:      Deutsche Mortgage & Asset Receiving Corporation, 
               Commercial Mortgage Pass-Through Certificates,
               Series 1998-C1, Class [R][LR], Class [R][LR]
               -----------------------------------------------

Ladies and Gentlemen:

     [Transferor] has reviewed the attached  affidavit of [Transferee],  and has
no actual  knowledge  that such  affidavit is not true and has no reason to know
that the information contained in paragraph 4 thereof is not true.

                                          Very truly yours,

                                          [Transferor]

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




<PAGE>




                                   EXHIBIT D-1

                    FORM OF INVESTMENT REPRESENTATION LETTER

LaSalle National Bank, as Trustee
and Certificate Registrar
135 South LaSalle Street, Suite 1740
Chicago, Illinois 60603
Attention: Corporate Trust Administration

Deutsche Mortgage & Asset Receiving Corporation
One International Place, Room 520
Boston, Massachusetts 02110

     Re:  Transfer of Deutsche  Mortgage & Asset  Receiving  Corporation,
          Commercial  Mortgage Pass-Through Certificates,
          Series 1998-C1, Class [F] [G] [H] [J] [K] [L] [M] [R] [LR]

Ladies and Gentlemen:

     This  letter is  delivered  pursuant  to Section  5.02 of the  Pooling  and
Servicing  Agreement  dated as of March 1,  1998  (the  "Pooling  and  Servicing
Agreement"),  by and among,  Deutsche Mortgage & Asset Receiving  Corporation as
depositor,  Banc  One  Mortgage  Capital  Markets,  LLC,  as  servicer  (in such
capacity,  the  "Servicer")  and as  special  servicer  (in such  capacity,  the
"Special Servicer"),  LaSalle National Bank, as trustee (the "Trustee"), and ABN
AMRO Bank N.V., as fiscal agent (the "Fiscal  Agent"),  on behalf of the holders
of  Deutsche  Mortgage  &  Asset  Receiving  Corporation,   Commercial  Mortgage
Pass-Through  Certificates,  Series 1998-C1 (the  "Certificates")  in connection
with  the  transfer  by  ----------  (the  "Seller")  to  the  undersigned  (the
"Purchaser") of [$----------- aggregate  Certificate Balance] [-----% Percentage
Interest]  of  Class  [F] [G] [H] [J]  [K]  [L] [M] [R]  [LR]  Certificates,  in
certificated   fully   registered   form   (such   registered   interest,    the
"Certificate").  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. The  Purchaser  is an
"institutional  accredited investor" (an entity meeting the requirements of Rule
501(a)(1),  (2), (3) or (7) of Regulation D under the Securities Act of 1933, as
amended  (the  "Securities  Act")) and have such  knowledge  and  experience  in
financial  and business  matters as to be capable of  evaluating  the merits and
risks of our investment in the Certificate, and we and any accounts for which we
are acting are each able to bear the economic risk of our or its investment.  We
are acquiring the Certificate  purchased by us for our own account or for one or
more accounts (each of which is an  "institutional  accredited  investor") as to
each of which we exercise  sole  investment  discretion.  The  Purchaser  hereby
undertakes  to reimburse  the Trust for any costs  incurred by it in  connection
with this transfer.

     [For Qualified  Institutional Buyers only] 1. The Purchaser is a "qualified
institutional  buyer" within the meaning of Rule 144A ("Rule 144A")  promulgated
under the  Securities  Act of 1933,  as  amended  (the  "Securities  Act").  The
Purchaser is aware that the transfer is being made in reliance on Rule 144A, and
the Purchaser has had the opportunity to obtain the  information  required to be
provided pursuant to paragraph (d)(4)(i) of Rule 144A.

     [For Affiliated Persons only]. 1. The Purchaser is a person involved in the
organization  or operation  of the issuer or an  affiliate of such a person,  as
defined in Rule 405 of the Securities  Act of 1933, as amended (the  "Securities
Act").

     2.  The  Purchaser's  intention  is to  acquire  the  Certificate  (a)  for
investment for the  Purchaser's  own account or (b) for resale to (i) "qualified
institutional buyers" in transactions under Rule 144A, or (ii) to "institutional
accredited  investors"  meeting the requirements of Rule 501(a)(1),  (2), (3) or
(7) of Regulation D promulgated  under the Securities Act, pursuant to any other
exemption from the  registration  requirements of the Securities Act, subject in
the case of this clause (ii) to (a) the receipt by the Certificate  Registrar of
a letter  substantially  in the form hereof,  (b) the receipt by the Certificate
Registrar of an opinion of counsel acceptable to the Certificate  Registrar that
such reoffer,  resale,  pledge or transfer is in compliance  with the Securities
Act,  (c) the  receipt  by the  Certificate  Registrar  of such  other  evidence
acceptable to the  Certificate  Registrar that such reoffer,  resale,  pledge or
transfer is in compliance with the Securities Act and other applicable laws, and
(d) a written undertaking to reimburse the Trust for any costs incurred by it in
connection with the proposed transfer.  It understands that the Certificate (and
any  subsequent  Individual  Certificate)  has not  been  registered  under  the
Securities  Act,  by  reason  of a  specified  exemption  from the  registration
provisions of the  Securities  Act which depends upon,  among other things,  the
bona fide nature of the  Purchaser's  investment  intent (or intent to resell to
only certain investors in certain exempted transactions) as expressed herein.

     3. The Purchaser  acknowledges  that the  Certificate  (and any Certificate
issued on transfer or exchange  thereof)  has not been  registered  or qualified
under  the  Securities  Act or the  securities  laws of any  State or any  other
jurisdiction,  and that the Certificate cannot be resold unless it is registered
or  qualified  thereunder  or unless an  exemption  from  such  registration  or
qualification is available.

     4. The Purchaser has reviewed the Private Placement  Memorandum dated March
[----], 1998, relating to the Certificates (the "Private Placement  Memorandum")
and the  agreements  and other  materials  referred  to therein  and has had the
opportunity  to ask  questions  and  receive  answers  concerning  the terms and
conditions of the transactions contemplated by the Private Placement Memorandum.

     5. The Purchaser hereby  undertakes to be bound by the terms and conditions
of the  Pooling  and  Servicing  Agreement  in its  capacity  as an  owner of an
Individual   Certificate  or   Certificates,   as  the  case  may  be  (each,  a
"Certificateholder"),  in all respects as if it were a signatory  thereto.  This
undertaking is made for the benefit of the Trust, the Certificate  Registrar and
all Certificateholders present and future.

     6. The  Purchaser  will not sell or  otherwise  transfer any portion of the
Certificate, except in compliance with Section 5.02 of the Pooling and Servicing
Agreement.

     7.  Check one of the following:

     /_/  The  Purchaser  is a  "U.S.  Person"  and it has  attached  hereto  an
          Internal Revenue Service ("IRS") Form W-9 (or successor form).

     /_/  The  Purchaser  is not a "U.S.  Person"  and under  applicable  law in
          effect on the date hereof, no Taxes will be required to be withheld by
          the Certificate Registrar (or its agent) with respect to Distributions
          to be made on the  Certificate(s).  The Purchaser has attached  hereto
          either (i) a duly  executed IRS Form W-8 (or  successor  form),  which
          identifies   such   Purchaser   as  the   beneficial   owner   of  the
          Certificate(s)  and states that such Purchaser is not a U.S. Person or
          (ii) two duly executed  copies of IRS Form 4224 (or  successor  form),
          which  identify  such  Purchaser  as  the  beneficial   owner  of  the
          Certificate(s)  and state that interest and original issue discount on
          the U.S. Securities, the Certificate Registrar Priority Securities and
          Eligible  Investments is, or is expected to be, effectively  connected
          with a U.S. trade or business.  The Purchaser agrees to provide to the
          Certificate  Registrar updated IRS Forms W-8 or IRS Forms 4224, as the
          case  may be,  any  applicable  successor  IRS  forms,  or such  other
          certifications as the Certificate Registrar may reasonably request, on
          or before the date that any such IRS form or certification  expires or
          becomes  obsolete,  or  promptly  after  the  occurrence  of any event
          requiring  a change  in the  most  recent  IRS  form of  certification
          furnished by it to the Certificate Registrar.

For this purpose, "U.S. Person" means a citizen or resident of the United States
for U.S. federal income tax purposes, a corporation,  partnership (except to the
extent provided in applicable  Treasury  Regulations) or other entity created or
organized  in or under the laws of the  United  States  or any of its  political
subdivisions,  an estate the income of which is subject to U.S.  federal  income
taxation regardless of its source, or a trust if (A) for taxable years beginning
after  December 31, 1996 (or for taxable  years ending after August 20, 1996, if
the trustee has made an applicable election) a court within the United States is
able to exercise primary  supervision over the administration of such trust, and
one or more  United  States  fiduciaries  have  the  authority  to  control  all
substantial  decisions of such trust,  or (B) for all other taxable years,  such
trust is subject to United States federal income tax regardless of the source of
its income  (or,  to the extent  provided in  applicable  Treasury  Regulations,
certain trusts in existence on August 20, 1996 which are eligible to elect to be
treated as U.S. Persons).



<PAGE>



     Please make all payments due on the Certificates:**
     [FN]
- --------
** Only to be filled out by Purchasers of Individual Certificates. Please select
(a) or (b). For holders of  Individual  Certificates,  wire  transfers  are only
available if such holder's  Individual  Certificates have an aggregate principal
face amount of at least U.S. $5,000,000.

     (a) by wire  transfer to the  following  account at a bank or entity in New
York, New York, having appropriate facilities therefor:

                Account number: ----------------------

                Institution: ----------------------

         (b)    by mailing a check or draft to the following address:

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



                                               Very truly yours,


                                               [The Purchaser]

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

Dated:--------- --, ----


<PAGE>


                                  EXHIBIT D-2

                       FORM OF ERISA REPRESENTATION LETTER

                                     [Date]

LaSalle National Bank, as Trustee
  and Certificate Registrar
135 South LaSalle Street, Suite 1740
Chicago, Illinois 60603
Attention:    Corporate Trust Administration

Deutsche Mortgage & Asset Receiving Corporation
One International Place, Room 520
Boston, Massachusetts 02110



     Re:  Deutsche Mortgage & Asset Receiving  Corporation,
          Commercial Mortgage Pass-Through  Certificates,
          Series 1998-C1, Class [F] [G] [H] [J] [K] [L] [M] [R] [LR]


Ladies and Gentlemen:

     ---------------  (the  "Purchaser")  intends to purchase
from --------------- (the "Seller")  $-------------- initial Certificate Balance
or  _____%   Percentage   Interest  of  Deutsche   Mortgage  &  Asset  Receiving
Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series 1998-C1,
Class  [F] [G] [H] [J] [K]  [L]  [M]  [R]  [LR],  CUSIP  No.  --------------(the
"Certificates"),  issued  pursuant to the Pooling and Servicing  Agreement  (the
"Pooling  and  Servicing  Agreement")  dated as of March 1, l998,  by and among,
Deutsche Mortgage & Asset Receiving Corporation as depositor,  Banc One Mortgage
Capital  Markets,  LLC, as serviocer (in such capacity,  the  "Servicer") and as
special servicer (in such capacity,  the "Special  Servicer"),  LaSalle National
Bank, as trustee (the  "Trustee"),  and ABN AMRO Bank N.V., as fiscal agent (the
"Fiscal  Agent").  All capitalized  terms used herein and not otherwise  defined
shall have the meaning set forth in the Pooling  and  Servicing  Agreement.  The
Purchaser hereby certifies,  represents and warrants to, and covenants with, the
Depositor, the Certificate Registrar and the Trustee that:

         1.  The  Purchaser  is not  (a)  an  employee  benefit  plan  or  other
     retirement  arrangement,  including an individual  retirement  account or a
     Keogh plan, which is subject to the Employee Retirement Income Security Act
     of 1974, as amended ("ERISA"), Section 4975 of the Code, or any essentially
     similar Federal, State or local law (a "Similar Law") (each, a "Plan"), nor
     (b) a  collective  investment  fund in which  such Plans are  invested,  an
     insurance  company  using assets of separate  accounts or general  accounts
     which include assets of Plans (or which are deemed pursuant to ERISA or any
     Similar Law to include assets of Plans) or other Person acting on behalf of
     any such Plan or using the assets of any such Plan, other than an insurance
     company using the assets of its general account under circumstances whereby
     such  purchase  and the  subsequent  holding  of such  Certificate  by such
     insurance   company  would  not   constitute  or  result  in  a  prohibited
     transaction within the meaning of Section 406 or 407 or ERISA, Section 4975
     of the Code,  or a materially  similar  characterization  under any Similar
     Law; and

         2. The Purchaser understands that if the Purchaser is a Person referred
     to in l(a) or l(b)  above,  except  in the case of the  Class R or Class LR
     Certificate,  which may not be transferred unless the transferee represents
     it is not such a Person,  such  Purchaser  is  required  to  provide to the
     Depositor,  the Trustee and the Certificate Registrar an Opinion of Counsel
     which establishes to the satisfaction of the Depositor, the Trustee and the
     Certificate  Registrar that the purchase or holding of the  Certificates 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  the   fiduciary
     responsibility  provisions  of ERISA and the Code or Similar  Law, and will
     not constitute or result in a prohibited  transaction within the meaning of
     Section 406 or Section 407 of ERISA or Section  4975 of the Code,  and will
     not subject the Servicer,  the  Depositor,  the Trustee or the  Certificate
     Registrar  to  any  obligation  or  liability  (including   obligations  or
     liabilities  under  ERISA or Section  4975 of the Code),  which  Opinion of
     Counsel shall not be at the expense of the  Servicer,  the  Depositor,  the
     Trustee or the Certificate Registrar.

<PAGE>

     IN WITNESS WHEREOF, the Purchaser hereby executes this ERISA Representation
Letter on ------------ ---, -----.

                                             Very truly yours,


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

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





<PAGE>




                                    EXHIBIT E


                           FORM OF REQUEST FOR RELEASE
                             (for Trustee/Custodian)



Loan Information


         Name of Mortgagor:             ----------------------

         Servicer
         Loan No.:                      ----------------------

Custodian/Trustee


         Name:                          ----------------------

         Address:                       ----------------------



         Custodian/Trustee
         Mortgage File No.:             ----------------------

Depositor


         Name:                          ----------------------

         Address:                       ----------------------



         Certificates:                  Deutsche Mortgage & Asset Receiving
                                        Corporation, Commercial Mortgage Pass-
                                        Through Certificates, Series 1998-C1

     The  undersigned  Servicer  hereby  acknowledges  that it has received from
LaSalle  National Bank, as Trustee for the Holders of Deutsche  Mortgage & Asset
Receiving  Corporation,  Commercial Mortgage Pass-Through  Certificates,  Series
1998-C1,  the documents  referred to below (the  "Documents").  All  capitalized
terms of 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 March 1, 1998, by and among the Trustee,  ABN
AMRO  Bank  N.V.,  as  fiscal  agent,   Deutsche   Mortgage  &  Asset  Receiving
Corporation,  as  depositor,  and Banc One  Mortgage  Capital  Markets,  LLC, as
servicer and Banc One Mortgage Capital Markets, LLC, as special servicer.

(  )      Promissory Note dated ------------, 199--, in the original principal
          sum of $--------, made by ------------, payable to, or endorsed to the
          order of, the Trustee.

(  )      Mortgage recorded on  -------------- as instrument no.  ------------
          in the County  Recorder's  Office of the County of  -----------------,
          State of  ------------------  in  book/reel/docket  --------------  of
          official records at page/image --------------.

(  )      Deed of Trust  recorded on  -------------------  as  instrument  no.
          --------   in  the   County   Recorder's   Office  of  the  County  of
          ----------------,   State  of  ------------  in   book/reel/docket  of
          official records at page/image -----------.

(  )      Assignment of Mortgage or Deed of Trust to the Trustee,  recorded on
          ------------------  as  instrument  no.  -------------  in the  County
          Recorder's  Office  of  the  County  of  ----------------,   State  of
          -----------------   in  book/reel/docket   -------------  of  official
          records at page/image -------------.

(  )      Other  documents,  including any  amendments,  assignments  or other
          assumptions of the Note or Mortgage.

         (  )  -------------------------

         (  )  -------------------------

         (  )  -------------------------

         (  )  -------------------------

                  The  undersigned  Servicer hereby  acknowledges  and agrees as
follows:

                   (1)     The Servicer shall hold and retain  possession of the
                           Documents  in trust for the  benefit of the  Trustee,
                           solely for the purposes provided in the Agreement.

                   (2)     The Servicer  shall not cause or permit the Documents
                           to become  subject to, or  encumbered  by, any claim,
                           liens,   security   interest,   charges,   writs   of
                           attachment  or  other   impositions   nor  shall  the
                           Servicer  assert  or seek to  assert  any  claims  or
                           rights of set-off to or against the  Documents or any
                           proceeds thereof.

                   (3)     The  Servicer  shall  return  the  Documents  to  the
                           Custodian  when the need  therefor no longer  exists,
                           unless the Mortgage  Loan  relating to the  Documents
                           has been  liquidated  and the  proceeds  thereof have
                           been remitted to the Collection Account and except as
                           expressly provided in the Agreement.

                   (4)     The Documents and any proceeds thereof, including any
                           proceeds of proceeds,  coming into the  possession or
                           control  of  the  Servicer  shall  at  all  times  be
                           earmarked  for the  account of the  Trustee,  and the
                           Servicer  shall keep the  Documents  and any proceeds
                           separate and distinct from all other  property in the
                           Servicer's possession, custody or control.

                                       Banc One Mortgage Capital Markets, LLC

                                       By: ---------------------

                                       Title: ------------------

Date: -------------, 19--



<PAGE>


                                   EXHIBIT F


                           FORM OF CUSTODIAL AGREEMENT

     THIS CUSTODIAL AGREEMENT, dated as of [ ] by and among [NAME OF CUSTODIAN],
as Custodian  (the  "Custodian"),  Banc One Mortgage  Capital  Markets,  LLC, as
servicer (the  "Servicer"),  Banc One Mortgage Capital Markets,  LLC, as special
servicer (the "Special  Servicer"),  and LaSalle  National Bank, as Trustee (the
"Trustee").


                              W I T N E S S E T H :

     WHEREAS, the Servicer,  the Special Servicer and the Trustee are parties to
a Pooling and Servicing Agreement (the "Pooling and Servicing Agreement"), dated
as of March 1, 1998, among Deutsche Mortgage & Asset Receiving  Corporation,  as
Depositor,  the Servicer,  the Special  Servicer,  the Trustee and ABN AMRO Bank
N.V.,  as  Fiscal  Agent,  relating  to  Deutsche  Mortgage  &  Asset  Receiving
Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series  1998-C1
(capitalized  terms used but not  defined  herein  having the  meaning  assigned
thereto in the Pooling and Servicing Agreement);

     WHEREAS,  the parties hereto desire the Custodian to take possession of the
documents specified in Section 2.01 of the Pooling and Servicing  Agreement,  as
custodian for the Trustee, in accordance with the terms hereof;

     NOW,  THEREFORE,   in  consideration  of  the  mutual  undertakings  herein
expressed, the parties hereto hereby agree as follows:

     1. The Trustee  hereby  certifies  that it has caused to be  delivered  and
released to the Custodian and the Custodian hereby  acknowledges  receipt of the
documents  specified  in Section  2.01 of the  Pooling and  Servicing  Agreement
pertaining  to  each of the  Mortgage  Loans  identified  in the  Mortgage  Loan
Schedule attached to the Pooling and Servicing Agreement as Exhibit B. From time
to time,  the  Servicer  shall  forward  to the  Custodian  additional  original
documents  evidencing an assumption or  modification of a Mortgage Loan approved
by the Servicer.  All Mortgage Loan  documents  held by the Custodian as to each
Mortgage  Loan are referred to herein as the  "Custodian's  Mortgage  File." The
Custodian  hereby agrees to review each of the  Custodian's  Mortgage  Files and
perform such other  obligations  of the  Custodian as such  obligations  are set
forth in the Pooling and Servicing Agreement (including Section 2.02 thereof).

     2. With respect to each Note,  each Mortgage,  each  Assignment of Mortgage
and each other document  constituting  each  Custodian's  Mortgage File which is
delivered to the Custodian or which at any time comes into the possession of the
Custodian,  the Custodian is exclusively the custodian for and the bailee of the
Trustee or the  Servicer.  The Custodian  shall hold all documents  constituting
each Custodian's  Mortgage File received by it for the exclusive use and benefit
of the Trustee,  and shall make disposition  thereof only in accordance with the
instructions  furnished by the  Servicer.  The  Custodian  shall  segregate  and
maintain  continuous  custody  of all  documents  constituting  the  Custodian's
Mortgage File received in secure and fire  resistant  facilities  located in the
State of __________ in accordance with customary  standards for such custody. In
the event the  Custodian  discovers  any defect with respect to any  Custodian's
Mortgage File, the Custodian shall give written  specification of such defect to
the Servicer and the Trustee.

     3. From time to time and as appropriate for the foreclosure or servicing of
any of the  Mortgage  Loans,  the  Custodian  is hereby  directed,  upon written
request and receipt from the Servicer (a copy of which shall be forwarded to the
Trustee),  to release to the Servicer the related  Custodian's  Mortgage File or
the  documents  set forth in such  receipt to the  Servicer.  All  documents  so
released  to the  Servicer  shall be held by it in trust for the  benefit of the
Trustee.  The Servicer  shall return to the Custodian the  Custodian's  Mortgage
File or such documents when the Servicer's need therefor in connection with such
foreclosure  or servicing no longer  exists,  unless the Mortgage  Loan shall be
liquidated,  in which case, upon receipt of a certification  to this effect from
the Servicer to the Custodian,  the Servicer's  receipt shall be released by the
Custodian to the Servicer.

     4. Upon the  purchase  of any  Mortgage  Loan  pursuant to the terms of the
Pooling and Servicing Agreement or the payment in full of any Mortgage Loan, and
upon receipt by the Custodian of the Servicer's request for release, receipt and
certification  (which certification shall include a statement to the effect that
all amounts  received in connection  with such payment or  repurchase  have been
credit to the  Collection  Account or  Distribution  Account as  provided in the
Pooling and Servicing  Agreement),  the  Custodian  shall  promptly  release the
related Custodian's Mortgage File to the Servicer.

     5. It is  understood  that the  Custodian  will  charge  such  fees for its
services under this Agreement as are set forth in a separate  agreement  between
the  Custodian  and the  Servicer,  the  payment  of  which,  together  with the
Custodian's expenses in connection therewith,  shall be solely the obligation of
the Servicer.

     6. The  Trustee  may upon 30 days  written  days  notice  (with copy to the
Servicer)  remove  and  discharge  the  Custodian  or  any  successor  Custodian
thereafter  appointed  from the  performance  of its duties under this Custodial
Agreement.  Simultaneously,  the Trustee shall appoint a successor  Custodian to
act on its behalf by  written  instrument,  one  original  counterpart  of which
instrument  shall be delivered to each Rating  Agency,  one copy to the Servicer
and one copy to the successor  Custodian.  In the event of any such removal, the
Custodian shall promptly transfer to the successor Custodian,  as directed,  all
Custodian's  Mortgage Files being administered  under this Custodial  Agreement.
Notwithstanding  the foregoing,  so long as Banc One Mortgage  Capital  Markets,
LLC, is Servicer, the Trustee shall not have a right to remove the Custodian.

     7. Upon reasonable  prior written notice to the Custodian,  the Trustee and
its agents, accountants,  attorneys and auditors will be permitted during normal
business hours to examine the Custodian's Mortgage Files, documents, records and
other papers in the possession of or under the control of the Custodian relating
to any or all of the Mortgage Loans.

     8. If the  Custodian is furnished  with written  notice from the Trustee or
the Servicer that the Pooling and Servicing  Agreement has been terminated as to
any or all of the Mortgage  Loans,  it shall upon written request of the Trustee
or the Servicer  release to such  persons as the Trustee or the  Servicer  shall
designate the Custodian's  Mortgage Files relating to such Mortgage Loans as the
Trustee or the Servicer  shall  request and shall  complete the  Assignments  of
Mortgage  and  endorse  the Notes only as, and if, the  Trustee or the  Servicer
shall request.  The person making such written request shall send notice of such
request to all other parties to the Pooling and Servicing Agreement.

     9. The Custodian  shall,  at its own expense,  maintain at all times during
the existence of this Custodial  Agreement and keep in full force and effect (a)
fidelity insurance,  (b) theft of documents insurance, (c) forgery insurance and
(d) errors and omissions insurance. All such insurance shall be in amounts, with
standard  coverage and subject to  deductibles,  as are  customary for insurance
typically  maintained  by banks which act as custodian  in similar  transactions
provided,  however, that so long as the Custodian is rated at least "AA" no such
insurance shall be required.

     10. This Custodial  Agreement may be executed  simultaneously in any number
of counterparts,  each of which  counterparts shall be deemed to be an original,
and such counterparts shall constitute and be one and the same instrument.

     11.  Within  10 days  of each  anniversary  of the  date of this  Custodial
Agreement, or upon the request of the Trustee or the Servicer at any other time,
the  Custodian  shall  provide to the Trustee and the Servicer a list of all the
Mortgage  Loans  for which  the  Custodian  holds a  Custodian's  Mortgage  File
pursuant to this Custodial Agreement.  Such list may be in the form of a copy of
the Mortgage  Loan  Schedule with manual  deletions to  specifically  denote any
Mortgage  Loans  paid  off,  liquidated  or  repurchased  since the date of this
Custodial Agreement.

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

     13. By execution of this Custodial  Agreement,  the Custodian warrants that
it currently does not hold and during the existence of this Custodial  Agreement
shall not hold any adverse  interest,  by way of security or  otherwise,  in any
Mortgage  Loan,  and hereby waives and releases any such  interest  which it may
have in any Mortgage Loan as of the date hereof.

     14. The  Custodian  may  terminate  its  obligations  under this  Custodial
Agreement upon at least 60 days notice to the Trustee and the Servicer, provided
that so long as Banc One Mortgage  Capital Markets,  LLC, is the Servicer,  Banc
One Mortgage Capital Markets, LLC will not resign from its duties hereunder.  In
the event of such termination,  the Trustee shall appoint a successor Custodian.
Upon such  appointment,  the Custodian shall promptly  transfer to the successor
Custodian,  as directed, all Custodian's Mortgage Files being administered under
this Custodial Agreement.

     15. This  Custodial  Agreement  shall  terminate  upon the final payment or
other liquidation (or advance with respect thereto) of the last Mortgage Loan or
the  disposition  of all property  acquired upon  foreclosure or deed in lieu of
foreclosure of any Mortgage Loan, and the final  remittance of all funds due the
Certificateholders under the Pooling and Servicing Agreement. In such event, all
documents remaining in the Custodian's  Mortgage Files shall be forwarded to the
Trustee.

     16. All demands,  notices and communications  hereunder shall be in writing
and shall be deemed to have been duly given when received by the addressee.  Any
such  demand,  notice or  communication  hereunder  shall be deemed to have been
received on the date  delivered to or received at the premises of the  addressee
(as evidenced, in the case of registered or certified mail, by the date noted on
the return receipt).

     17. The Servicer shall indemnify,  defend,  and hold harmless the Custodian
for any actions taken by the Custodian at its written request.



<PAGE>



     IN WITNESS WHEREOF, the Custodian, the Servicer and the Trustee have caused
their names to be signed  hereto by their  respective  officers  thereunto  duly
authorized, all as of the date first written above.



                                  [NAME OF CUSTODIAN],
                                  as Custodian



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



                                  BANC ONE MORTGAGE CAPITAL MARKETS, LLC,
                                  as Servicer



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


                                  BANC ONE MORTGAGE CAPITAL MARKETS, LLC,
                                  as Special Servicer


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


                                  LASALLE NATIONAL BANK,
                                  as Trustee



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


<PAGE>



                                    EXHIBIT G


                                SECURITIES LEGEND



     The Private  Certificates  will bear a legend (the "Securities  Legend") to
the following effect,  unless the Certificate  Registrar determines otherwise in
accordance with applicable law:

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
                  THE U.S.  SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"),
                  OR ANY STATE OR FOREIGN  SECURITIES LAW. THE HOLDER HEREOF, BY
                  PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
                  BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN
                  COMPLIANCE  WITH THE 1933 ACT AND  OTHER  APPLICABLE  LAWS AND
                  ONLY  (A)(1)  PURSUANT  TO RULE 144A  UNDER THE 1933 ACT TO AN
                  INSTITUTIONAL  INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS
                  A QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE MEANING OF RULE
                  144A (A  "QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A PERSON
                  PURCHASING  FOR THE  ACCOUNT  OF A QIB,  WHOM THE  HOLDER  HAS
                  INFORMED,  IN EACH CASE, THAT THE REOFFER,  RESALE,  PLEDGE OR
                  OTHER  TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, (2) IN
                  CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
                  SUCH TERM IS DEFINED  IN RULE  501(a)(1),  (2),  (3) OR (7) OF
                  REGULATION  D  UNDER  THE  1933  ACT,  OR (3)  IN AN  OFFSHORE
                  TRANSACTION IN ACCORDANCE WITH RULE 903 OR 904 OF REGULATION S
                  UNDER  THE  1933  ACT AND (B) IN  ACCORDANCE  WITH  ANY  OTHER
                  APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.



<PAGE>


                                   EXHIBIT H-1

                        MORTGAGE LOAN PURCHASE AGREEMENT


     This Mortgage  Loan Purchase  Agreement  (this  "Agreement"),  is dated and
effective as of March 1, 1998,  between Boston Capital  Mortgage Company Limited
Partnership,  as seller (the "Seller"),  and Deutsche Mortgage & Asset Receiving
Corporation, as purchaser (the "Purchaser").

     The Seller desires to sell,  assign,  transfer and otherwise  convey to the
Purchaser,  and the  Purchaser  desires  to  purchase,  subject to the terms and
conditions set forth below,  the multifamily and commercial  mortgage loans (the
"Mortgage  Loans")  identified on the schedule  annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be  transferred,  together with
other  multifamily  and  commercial  mortgage  loans to a trust fund (the "Trust
Fund") to be formed by the  Purchaser,  beneficial  ownership  of which  will be
evidenced   by   a   series   of   mortgage   pass-through   certificates   (the
"Certificates").  Certain  classes  of the  Certificates  will be rated by Fitch
IBCA,  Inc.  and  Moody's  Investors  Service,   Inc.  (together,   the  "Rating
Agencies").  Certain classes of the Certificates (the "Registered Certificates")
will be registered under the Securities Act of 1933, as amended (the "Securities
Act").  The  Trust  Fund will be  created  and the  Certificates  will be issued
pursuant to a pooling and  servicing  agreement  to be dated as of March 1, 1998
(the "Pooling and Servicing Agreement"),  among the Purchaser as depositor, Banc
One  Mortgage  Capital  Markets,  LLC,  as  servicer  (in  such  capacity,   the
"Servicer")  and special  servicer (in such capacity,  the "Special  Servicer"),
LaSalle  National Bank, as trustee (in such capacity,  the  "Trustee"),  and ABN
AMRO Bank N.V., as fiscal agent.  Capitalized terms not otherwise defined herein
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The  Purchaser  intends to sell  certain of the  Certificates  to  Deutsche
Morgan Grenfell Inc., Morgan Stanley & Co. Incorporated and Llama Company,  L.P.
(together, the "Underwriters") pursuant to an underwriting agreement dated March
24,  1998 (the  "Underwriting  Agreement").  The  Purchaser  intends to sell the
remaining  Certificates  (the  "Non-Registered   Certificates")  pursuant  to  a
certificate  purchase agreement dated March 24, 1998 (the "Certificate  Purchase
Agreement").

     Now, therefore,  in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1.  Agreement to Purchase.


     The Seller agrees to sell,  assign,  transfer and  otherwise  convey to the
Purchaser,  and the  Purchaser  agrees to  purchase,  the  Mortgage  Loans.  The
purchase  and sale of the  Mortgage  Loans shall take place on March 30, 1998 or
such other date as shall be  mutually  acceptable  to the  parties  hereto  (the
"Closing  Date").  As of the close of  business  on March 1, 1998 (the  "Cut-off
Date"),  the  Mortgage  Loans  will have an  aggregate  principal  balance  (the
"Aggregate  Cut-off  Date  Balance"),  after  application  of  all  payments  of
principal  due  thereon on or before  such date,  whether  or not  received,  of
$160,563,918.00,  subject to a variance of plus or minus 5%. The purchase  price
for the Mortgage  Loans shall be determined and paid to the Seller in accordance
with the terms of an allocation  agreement dated March 24, 1998 (the "Allocation
Agreement"), to which the Seller and Purchaser, among others, are parties.

     SECTION 2.  Conveyance of Mortgage Loans.


     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the  purchase  price  referred  to in  Section  1  hereof  (exclusive  of any
applicable  holdbacks  in  accordance  with the  Allocation  Agreement)  and the
issuance of the Certificates, the Seller does hereby sell, transfer, assign, set
over and otherwise  convey to the Purchaser,  without  recourse,  all the right,
title and interest of the Seller in and to the Mortgage Loans  identified on the
Mortgage  Loan  Schedule as of such date,  including  all interest and principal
received or  receivable  by the Seller on or with respect to the Mortgage  Loans
after the Cut-off  Date,  together  with all of the  Seller's  right,  title and
interest in and to the proceeds of any related title, hazard, or other insurance
policies and any escrow,  reserve or other  comparable  accounts  related to the
Mortgage Loans; provided, however, that in the case of any Mortgage Loan with an
Anticipated  Repayment  Date prior to  maturity  (each an "ARD  Loan")  accruing
Excess  Interest  at an annual  rate of greater  than 2%, such ARD Loan shall be
deemed to have been modified to provide  that, as of the Cut-off Date,  such ARD
Loan  shall  accrue  Excess  Interest  at an  annual  rate of no more  than  2%;
provided,  further, that with respect to such limitation of Excess Interest, the
related  borrowers shall be third-party  beneficiaries  of such  modification of
such ARD Loan. The Purchaser  shall be entitled to (and, to the extent  received
by or on behalf of the Seller, the Seller shall deliver or cause to be delivered
to or at the direction of the  Purchaser)  all scheduled  payments of principal,
and interest due thereon,  due on the Mortgage Loans after the Cut-off Date, and
all other  recoveries  of principal  and interest  collected  thereon  after the
Cut-off Date; provided,  however, that all scheduled payments of principal,  and
interest accrued but not paid or due thereon,  due on or before the Cut-off Date
and collected after the Cut-off Date shall belong to the Seller.

     (b) In connection with the Seller's  assignment  pursuant to subsection (a)
above, the Seller hereby agrees that, at least five (5) Business Days before the
Closing Date, it shall have  delivered to and  deposited  with the Trustee,  the
Mortgage  File (as  described  on Exhibit B hereto)  for each  Mortgage  Loan so
assigned. It is further acknowledged and agreed by the Seller that the Purchaser
intends to cause the Trustee to perform a limited  review of such Mortgage Files
to enable the Trustee to confirm to the  Purchaser on or before the Closing Date
that the Note  referred to in clause (i) of Exhibit B has been  delivered by the
Seller with respect to each such Mortgage  File. In the event Seller fails to so
deliver each such Mortgage File to the Trustee, the Purchaser and its successors
and  assigns  shall be  entitled  to pursue any rights or remedies in respect of
such  failure as may be available  under  applicable  law. If the Seller  cannot
deliver,  or cause to be delivered,  as to any Mortgage  Loan, the original or a
copy of any of the  documents  and/or  instruments  referred to in clauses (ii),
(iv),  (viii),  (xi)(A)  and (xii) of  Exhibit  B, with  evidence  of  recording
thereon,  solely  because of a delay  caused by the public  recording  or filing
office where such document or instrument has been  delivered for  recordation or
filing,  or because such  original  recorded  document has been lost or returned
from the recording or filing office and  subsequently  lost, as the case may be,
the  delivery  requirements  of this  Section  2(b) shall be deemed to have been
satisfied as to such missing item, and such missing item shall be deemed to have
been  included  in the  related  Mortgage  File,  provided  that a copy  of such
document or instrument  (without  evidence of recording or filing  thereon,  but
certified   (which   certificate  may  relate  to  multiple   documents   and/or
instruments)  by the  Seller  to be a true  and  complete  copy of the  original
thereof  submitted  for  recording  or  filing,  as the  case  may be) has  been
delivered  to the Trustee,  and either the original of such missing  document or
instrument, or a copy thereof, with evidence of recording or filing, as the case
may be,  thereon,  is delivered to or at the  direction of the Purchaser (or any
subsequent owner of the affected Mortgage Loan, including without limitation the
Trustee) within 180 days of the Closing Date (or within such longer period after
the Closing Date as the  Purchaser  (or such  subsequent  owner) may consent to,
which  consent  shall not be  unreasonably  withheld  so long as the  Seller has
provided  the  Purchaser  (or  such  subsequent  owner)  with  evidence  of such
recording or filing,  as the case may be, or has  certified to the Purchaser (or
such subsequent  owner) as to the occurrence of such recording or filing, as the
case may be, and is, as certified to the Purchaser (or such subsequent owner) no
less  often  than  quarterly,  in good  faith  attempting  to  obtain  from  the
appropriate  county  recorder's or filing office such original or copy).  If the
Seller cannot  deliver,  or cause to be delivered,  as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing  item,  and such missing item shall be deemed to have been included
in the related  Mortgage  File,  provided  that the Seller has  delivered to the
Trustee a  commitment  for title  insurance  "marked-up"  at the closing of such
Mortgage  Loan,  and the  Seller  shall  deliver to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without  limitation the Trustee),  promptly  following the receipt thereof,  the
original  related  lender's  title  insurance  policy  (or a copy  thereof).  In
addition,  notwithstanding  anything to the contrary  contained herein, if there
exists with respect to any group of related cross-collateralized  Mortgage Loans
only one  original of any  document  referred  to in Exhibit B covering  all the
Mortgage  Loans  in such  group,  then the  inclusion  of the  original  of such
document in the Mortgage File for any of the Mortgage  Loans in such group shall
be deemed an  inclusion  of such  original  in the  Mortgage  File for each such
Mortgage Loan. On the Closing Date, upon  notification  from the Seller that the
purchase price  referred to in Section 1 (exclusive of any applicable  holdbacks
in accordance with the Allocation Agreement) has been received by the Seller and
the issuance of the Certificates,  the Trustee shall be authorized to release to
the  Purchaser  or its  designee  all of the  Mortgage  Files  in the  Trustee's
possession relating to the Mortgage Loans.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing,  as the case may be, of each assignment
referred to in clauses  (iii) and (v) of Exhibit B and each UCC-2 and UCC-3,  if
any,  referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be  responsible  for  actually  recording  or filing  any such  document  or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the  Seller  shall
promptly  prepare or cause the  preparation of a substitute  therefor or cure or
cause  the  curing of such  defect,  as the case may be,  and  shall  thereafter
deliver the  substitute  or  corrected  document to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without limitation the Trustee) for recording or filing, as appropriate,  at the
Seller's expense.

     (d) All  documents  and records in the  Seller's  possession  (or under its
control)  relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance  with Exhibit B but that are reasonably  required to
service the Mortgage  Loans (all such other  documents  and  records,  as to any
Mortgage Loan, the "Servicing File"), together with all escrow payments, reserve
funds and other  comparable  funds in the possession of the Seller (or under its
control)  with respect to the Mortgage  Loans,  shall (unless they are held by a
sub-servicer  that shall, as of the Closing Date,  begin acting on behalf of the
Servicer  pursuant to a written  agreement between such parties) be delivered by
the Seller (or its agent) to the  Purchaser  (or its designee) no later than the
Closing Date. If a sub-servicer  shall, as of the Closing Date,  begin acting on
behalf of the Servicer  with respect to any Mortgage  Loan pursuant to a written
agreement  between such parties,  the Seller shall deliver a copy of the related
Servicing File to the Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     (f) It is further  acknowledged and agreed by the Seller that the Purchaser
intends to convey all right,  title and interest of the  Purchaser in and to the
Mortgage  Loans and all rights and remedies under this Agreement to the Trustee,
including, without limitation, all rights and remedies as may be available under
applicable law to the Purchaser in the event of a breach of a representation  or
warranty pursuant to Section 4(a) hereof or in the event of a Defect;  provided,
that the Trustee shall be a third-party  beneficiary of this Agreement and shall
be entitled to enforce any obligations of the Mortgage Loan Seller  hereunder in
connection with a breach of any such  representation  or warranty or a Defect as
if the Trustee had been an original party to this Agreement.

     SECTION 3.  Examination of Mortgage Loan Files and Due Diligence Review.


     The Seller shall reasonably  cooperate with any examination of the Mortgage
Files  and  Servicing  Files  that  may be  undertaken  by or on  behalf  of the
Purchaser.  The fact that the  Purchaser  has conducted or has failed to conduct
any partial or complete examination of the Mortgage Files and/or Servicing Files
shall not affect the Purchaser's  right to pursue any remedy available in equity
or at law for a breach of the Seller's representations, warranties and covenants
set forth in or contemplated by Section 4.

     SECTION 4. Representations, Warranties and Covenants of the Seller.


     (a) The Seller  hereby  makes,  as of the Closing Date (or as of such other
date specifically provided in the particular representation or warranty), to and
for the benefit of the Purchaser,  and its  successors  and assigns  (including,
without  limitation,  the Trustee and the holders of the Certificates),  each of
the representations and warranties set forth in Exhibit C.

     (b) In addition,  the Seller, as of the date hereof,  hereby represents and
warrants to, and covenants with, the Purchaser that:

     (i) The Seller is a limited partnership duly organized and validly existing
   under the laws of the  Commonwealth  of  Massachusetts,  and is in compliance
   with the laws of each State in which any Mortgaged Property is located to the
   extent  necessary to ensure the  enforceability  of each Mortgage Loan and to
   perform its obligations under this Agreement.

     (ii)The  execution  and delivery of this  Agreement by the Seller,  and the
   performance  of, and  compliance  with,  the terms of this  Agreement  by the
   Seller, will not violate the Seller's organizational  documents or constitute
   a default (or an event which,  with notice or lapse of time,  or both,  would
   constitute  a  default)  under,  or result in the  breach  of,  any  material
   agreement or other  instrument  to which it is a party or which is applicable
   to it or any of its  assets,  in each case  which  materially  and  adversely
   affect the ability of the Seller to carry out the  transactions  contemplated
   by this Agreement.

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

     (iv)This Agreement,  assuming due authorization,  execution and delivery by
   the  Purchaser,  constitutes  a valid,  legal and binding  obligation  of the
   Seller,  enforceable  against the Seller in accordance with the terms hereof,
   subject to (A) applicable bankruptcy, insolvency, reorganization,  moratorium
   and other laws affecting the enforcement of creditors' rights generally,  (B)
   general  principles  of equity,  regardless  of whether such  enforcement  is
   considered  in a  proceeding  in  equity  or at law,  and (C)  public  policy
   considerations underlying the securities laws, to the extent that such public
   policy  considerations  limit the  enforceability  of the  provisions of this
   Agreement  that  purport  to  provide  indemnification  for  securities  laws
   liabilities.

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

     (vi)No  litigation  is pending with regard to which the Seller has received
   service  of process  or, to the best of the  Seller's  knowledge,  threatened
   against  the Seller  the  outcome of which,  in the  Seller's  good faith and
   reasonable judgment, is likely to materially and adversely affect the ability
   of the Seller to perform its obligations under this Agreement.

     (vii) The Seller has not dealt with any broker, investment banker, agent or
   other  person,  other  than the  Purchaser,  the  Underwriters,  the  Initial
   Purchasers,  and their  respective  affiliates,  that may be  entitled to any
   commission or  compensation in connection with the sale of the Mortgage Loans
   or the consummation of any of the other transactions contemplated hereby.

     (viii)  Except with  respect to Llama  Company,  L.P.,  an affiliate of the
   Seller, serving as an Underwriter neither the Seller nor anyone acting on its
   behalf has (A) offered,  pledged,  sold, disposed of or otherwise transferred
   any  Certificate,  any  interest  in any  Certificate  or any  other  similar
   security to any person in any manner,  (B)  solicited  any offer to buy or to
   accept a  pledge,  disposition  or other  transfer  of any  Certificate,  any
   interest in any Certificate or any other similar  security from any person in
   any manner,  (C)  otherwise  approached  or  negotiated  with  respect to any
   Certificate,  any interest in any  Certificate or any other similar  security
   with any person in any manner, (D) made any general  solicitation by means of
   general  advertising or in any other manner with respect to any  Certificate,
   any interest in any  Certificate  or any similar  security,  or (E) taken any
   other action,  that (in the case of any of the acts  described in clauses (A)
   through  (E)  above)  would  constitute  or  result  in a  violation  of  the
   Securities Act or any state  securities law relating to or in connection with
   the issuance of the  Certificates or require  registration  or  qualification
   pursuant to the Securities Act or any state securities law of any Certificate
   not  otherwise  intended to be a Registered  Certificate.  In  addition,  the
   Seller will not act, nor has it authorized or will it authorize any person to
   act, in any manner set forth in the foregoing sentence with respect to any of
   the  Certificates  or  interests  therein.  For  purposes  of this  paragraph
   4(b)(viii),  the term "similar security" shall be deemed to include,  without
   limitation,  any  security  evidencing  or,  upon  issuance,  that would have
   evidenced  an  interest  in the  Mortgage  Loans  or any  substantial  number
   thereof.

     (ix)Insofar as it relates to the Mortgage Loans,  the information set forth
   on pages A-1 through A-23, inclusive, of Annex A to the Prospectus Supplement
   (as defined in Section 9) (the "Loan  Detail") and, to the extent  consistent
   therewith,  the  information  set  forth  on  the  diskette  attached  to the
   Prospectus  Supplement and the accompanying  prospectus (the "Diskette"),  is
   true and  correct  in all  material  respects.  Insofar  as it relates to the
   Mortgage  Loans  and/or the Seller and does not  represent a  restatement  or
   aggregation of the information on the Loan Detail,  the information set forth
   in the  Prospectus  Supplement  and the  Memorandum (as defined in Section 9)
   under the headings  "Summary of Prospectus  Supplement--The  Mortgage Loans",
   "Risk  Factors--The  Mortgage Loans" and  "Description of the Mortgage Pool",
   set  forth on Annex A to the  Prospectus  Supplement  and (to the  extent  it
   contains  information  consistent with that on such Annex A) set forth on the
   Diskette, does not contain any untrue statement of a material fact or (in the
   case of the  Memorandum,  when  read  together  with  the  other  information
   specified  therein as being  available for review by investors) omit to state
   any material fact necessary to make the statements  therein,  in light of the
   circumstances under which they were made, not misleading.

     (x) No consent, approval, authorization or order of, registration or filing
   with, or notice to, any  governmental  authority or court is required,  under
   federal or state law (including, with respect to any bulk sale laws), for the
   execution,  delivery and performance of or compliance by the Seller with this
   Agreement, or the consummation by the Seller of any transaction  contemplated
   hereby,  other  than (1) the filing or  recording  of  financing  statements,
   instruments of assignment and other similar documents necessary in connection
   with the  Seller's  sale of the  Mortgage  Loans to the  Purchaser,  (2) such
   consents, approvals, authorizations,  qualifications,  registrations, filings
   or  notices  as have  been  obtained  or made and (3)  where the lack of such
   consent,  approval,  authorization,  qualification,  registration,  filing or
   notice would not have a material  adverse  effect on the  performance  by the
   Seller under this Agreement.

     (c) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the  representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely  affects the
value of any  Mortgage  Loan or the  interests  therein of the  Purchaser or its
successors  and  assigns  (including,  without  limitation,  the Trustee and the
holders of the  Certificates),  the party  discovering  such  breach  shall give
prompt written notice to the other party hereto.

     SECTION 5. Representations, Warranties and Covenants of the Purchaser.


     (a) The Purchaser,  as of the date hereof,  hereby  represents and warrants
to, and covenants with, the Seller that:

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

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

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

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

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

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

     (vii) The Purchaser has not dealt with any broker, investment banker, agent
   or other  person,  other  than the  Seller,  the  Underwriters,  the  Initial
   Purchasers  and their  respective  affiliates,  that may be  entitled  to any
   commission or  compensation in connection with the sale of the Mortgage Loans
   or the consummation of any of the transactions contemplated hereby.

     (viii) No consent,  approval,  authorization  or order of,  registration or
   filing with, or notice to, any  governmental  authority or court is required,
   under federal or state law, for the execution, delivery and performance of or
   compliance by the Purchaser with this Agreement,  or the  consummation by the
   Purchaser  of any  transaction  contemplated  hereby,  other  than  (1)  such
   consents, approvals, authorizations,  qualifications,  registrations, filings
   or  notices  as have  been  obtained  or made and (2)  where the lack of such
   consent,  approval,  authorization,  qualification,  registration,  filing or
   notice would not have a material  adverse  effect on the  performance  by the
   Purchaser under this Agreement.

     (b) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties  set forth above which  materially and adversely
affects the  interests of the Seller,  the party  discovering  such breach shall
give prompt written notice to the other party hereto.

     SECTION 6.  Repurchases.


     (a) Upon  discovery by any of the parties  hereto of any Defect (as defined
in the Pooling and Servicing  Agreement) in respect of the Mortgage File for any
Mortgage  Loan or a breach of any  representation  or warranty  made pursuant to
Section 4(a) and set forth in Exhibit C, which Defect or breach, as the case may
be,  materially  and  adversely  affects the value of any  Mortgage  Loan or the
interests  therein of the Purchaser or its  successors  and assigns  (including,
without limitation, the Trustee and the holders of the Certificates),  the party
discovering  such  breach or Defect  shall  give  prompt  written  notice to the
Servicer (or the Special Servicer in the case of a Specially  Serviced  Mortgage
Loan) or the  Trustee.  Within 90 days of receipt of notice by the Seller,  from
the Servicer,  the Special Servicer or the Trustee of such breach or Defect, the
Seller  shall cure such  Defect or breach,  as the case may be, in all  material
respects or repurchase the affected Mortgage Loan from the then owner(s) thereof
at the  applicable  Purchase  Price (as  defined in the  Pooling  and  Servicing
Agreement),  on a  whole-loan,  servicing  released  basis,  by  payment of such
Purchase  Price by wire transfer of immediately  available  funds to the account
designated by such owner(s);  provided,  however,  that in lieu of effecting any
such repurchase, the Seller will be permitted to deliver a Qualifying Substitute
Mortgage  Loan and to pay a cash  amount  equal to the  applicable  Substitution
Shortfall  Amount,  subject  to the  terms and  conditions  of the  Pooling  and
Servicing  Agreement.  Conveyance of such Mortgage  Loans shall be made free and
clear of all Liens and encumbrances  created or suffered by the Purchaser or any
subsequent holder.

     If the Seller is notified of a Defect in any Mortgage File that corresponds
to  information  set forth in the  Mortgage  Loan  Schedule,  the  Seller  shall
promptly correct such Defect and provide a new, corrected Mortgage Loan Schedule
to the  Purchaser,  which  corrected  Mortgage Loan Schedule  shall be deemed to
amend and replace the existing Mortgage Loan Schedule for all purposes.

     (b)  Notwithstanding  Section  6(a),  within  90  days  of the  earlier  of
discovery or receipt of notice by the Seller,  from either the  Purchaser or any
successor  or assign  thereof,  that any  Mortgage  Loan does not  constitute  a
"qualified  mortgage"  within  the  meaning of  Section  86OG(a)(3)  of the Code
without  regard to clause  (A)(i) or (ii) thereof,  the Seller shall  repurchase
such  Mortgage Loan from the then owner(s)  thereof at the  applicable  Purchase
Price  by  payment  of such  Purchase  Price  by wire  transfer  of  immediately
available funds to the account designated by such owner(s);  provided,  however,
that in lieu of effecting any such  repurchase,  the Seller will be permitted to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the  applicable   Substitution  Shortfall  Amount,  subject  to  the  terms  and
conditions of the Pooling and Servicing Agreement.

     (c) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan  contemplated  by this Section 6, the then  owner(s)  thereof  shall tender
promptly or cause to be tendered  promptly  to the  Seller,  upon  delivery of a
receipt  executed by the Seller,  the related  Mortgage File and Servicing File,
and each document that constitutes a part of the Mortgage File that was endorsed
or assigned to the  Purchaser or the Trustee  shall be endorsed or assigned,  as
the case may be, to the Seller in the same manner.  The form and  sufficiency of
all such instruments and certificates shall be the responsibility of the Seller.

     (d) Except as provided in Section  2(b),  this  Section 6 provides the sole
remedies available to the Purchaser,  and its successors and assigns (including,
without limitation,  the Trustee and the holders of the Certificates) respecting
any Defect in a Mortgage  File or any breach of any  representation  or warranty
made pursuant to Section 4(a) and set forth in Exhibit C, or in connection  with
the  circumstances  described  in Section  6(b).  If the Seller  defaults on its
obligations to cure, to repurchase,  or to substitute  for, any Mortgage Loan in
accordance  with  Section 6(a) or 6(b) or disputes its  obligation  to cure,  to
repurchase,  or to substitute  for, any Mortgage Loan in accordance  with either
such  subsection,  the  Purchaser  or its  successors  and assigns may take such
action as is  appropriate  to enforce  such payment or  performance,  including,
without limitation,  the institution and prosecution of appropriate proceedings.
To the  extent the  Purchaser  prevails  in such  proceeding,  the Seller  shall
reimburse the Purchaser  for all  necessary  and  reasonable  costs and expenses
incurred in connection  with the enforcement of such obligation of the Seller to
cure, to repurchase,  or to substitute for, any Mortgage Loan in accordance with
Section 6(a) or 6(b).

     SECTION 7.  Closing.


     The closing of the purchase and sale of the Mortgage Loans (the  "Closing")
shall be held at the offices of Cadwalader,  Wickersham & Taft, 100 Maiden Lane,
New York, New York 10038 at 10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

     (i) All of the  representations  and  warranties  of the  Seller  specified
   herein shall be true and correct as of the Closing  Date,  and the  Aggregate
   Cut-off Date Balance shall be within the range permitted by Section 1 of this
   Agreement;

     (ii)All documents specified in Section 8 (the "Closing Documents"), in such
   forms as are  agreed  upon and  acceptable  to the  Purchaser,  shall be duly
   executed  and  delivered  by all  signatories  as  required  pursuant  to the
   respective terms thereof;

     (iii) The Seller shall have  delivered  and  released to the  Trustee,  the
   Purchaser or the Purchaser's  designee, as the case may be, all documents and
   funds required to be so delivered pursuant to Section 2;

     (iv)The result of any examination of the Mortgage Files and Servicing Files
   performed  by or on behalf of the  Purchaser  pursuant  to Section 3 shall be
   satisfactory to the Purchaser in its reasonable determination;

     (v) All  other  terms  and  conditions  of this  Agreement  required  to be
   complied  with on or before the Closing Date shall have been  complied  with,
   and the Seller shall have the ability to comply with all terms and conditions
   and  perform  all duties and  obligations  required  to be  complied  with or
   performed after the Closing Date;

     (vi)The  Seller  shall  have  paid or  agreed  to pay all  fees,  costs and
   expenses payable by it to the Purchaser pursuant to this Agreement; and

     (vii)  Neither the  Underwriting  Agreement  nor the  Certificate  Purchase
   Agreement shall have been terminated in accordance with its terms.

     Both parties  agree to use their best efforts to perform  their  respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8.  Closing Documents.


     The Closing Documents shall consist of the following:

     (a) This  Agreement  duly  executed and  delivered by the Purchaser and the
Seller;

     (b) A Certificate substantially in the form of Exhibit D-1 hereto, executed
by the  General  Partners of the Seller,  and dated the Closing  Date,  and upon
which the Purchaser and each Underwriter may rely, attaching thereto as exhibits
the organizational documents of the Seller;

     (c) A  certificate  of  legal  existence  regarding  the  Seller  from  the
Secretary of State for the Commonwealth of Massachusetts, dated not earlier than
30 days prior to the Closing Date;

     (d) A certificate  of the Seller  substantially  in the form of Exhibit D-2
hereto,  executed  by the  General  Partners of the Seller and dated the Closing
Date, and upon which the Purchaser and each Underwriter may rely;

     (e) Written  opinions of counsel for the Seller,  substantially in the form
of Exhibits D-3A and D-3B hereto and subject to such reasonable  assumptions and
qualifications  as may be requested by counsel for the Seller and  acceptable to
counsel for the Purchaser, dated the Closing Date and addressed to the Purchaser
and each Underwriter;

     (f) Any other  opinions of counsel for the Seller  reasonably  requested by
the Rating Agencies in connection with the issuance of the Certificates, each of
which shall include the Purchaser and each Underwriter as an addressee; and

     (g) Such further certificates,  opinions and documents as the Purchaser may
reasonably request.

     SECTION 9.  Indemnification.


     (a) The Seller  agrees to indemnify and hold  harmless the  Purchaser,  its
officers  and  directors,  and each person,  if any, who controls the  Purchaser
within the meaning of either  Section 15 of the  Securities Act or Section 20 of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  against
any and all losses, claims,  damages or liabilities,  joint or several, to which
they or any of them may become  subject under the  Securities  Act, the Exchange
Act or other  federal or state  statutory  law or  regulation,  at common law or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Prospectus Supplement,  the
Memorandum, the Diskette or, insofar as they are required to be filed as part of
the Registration  Statement pursuant to the No-Action Letters, any Computational
Materials or ABS Term Sheets with respect to the Registered Certificates,  or in
any revision or amendment thereof or supplement  thereto, or arise out of or are
based  upon  the  omission  or  alleged  omission  (in  the  case  of  any  such
Computational  Materials or ABS Term Sheets,  when read in conjunction  with the
Prospectus and, in the case of the Memorandum, when read together with the other
information  specified  therein as being  available  for review by investors) to
state therein a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  but only if and to the extent  that (i) any such untrue
statement or alleged untrue  statement is with respect to information  regarding
the Mortgage  Loans  contained  in the Loan Detail or, to the extent  consistent
therewith,  the Diskette,  or (ii) any such untrue  statement or alleged  untrue
statement  or  omission  or alleged  omission  is with  respect  to  information
regarding  the  Seller  or  the  Mortgage  Loans  contained  in  the  Prospectus
Supplement  or  the  Memorandum  under  the  headings   "Summary  of  Prospectus
Supplement--The  Mortgage  Loans",  "Risk  Factors--The  Mortgage  Loans" and/or
"Description  of the Mortgage  Pool" or  contained on Annex A to the  Prospectus
Supplement  (exclusive  of the  Loan  Detail),  and  such  information  does not
represent a restatement  or  aggregation  of  information  contained in the Loan
Detail;  or (iii) such untrue statement,  alleged untrue statement,  omission or
alleged omission arises out of or is based upon a breach of the  representations
and  warranties  of the  Seller  set forth in or made  pursuant  to  Section  4;
provided, that the indemnification provided by this Section 9 shall not apply to
the extent  that such  untrue  statement  of a material  fact or  omission  of a
material  fact  necessary  to  make  the  statements   made,  in  light  of  the
circumstances  in which they were made, not misleading,  was made as a result of
an error in the  manipulation  of, or calculations  based upon, the Loan Detail.
This indemnity  agreement will be in addition to any liability  which the Seller
may otherwise have.

     For  purposes of the  foregoing,  "Registration  Statement"  shall mean the
registration  statement  No.  333-08328  filed  by the  Purchaser  on Form  S-3,
including  without  limitation  exhibits  thereto and  information  incorporated
therein by reference;  "Prospectus"  shall mean the  prospectus  dated March 16,
1998, as  supplemented  by the prospectus  supplement  dated March 24, 1998 (the
"Prospectus Supplement"), relating to the Registered Certificates;  "Memorandum"
shall mean the private  placement  memorandum dated March 24, 1998,  relating to
the  Non-Registered  Certificates;  "Computational  Materials"  shall  have  the
meaning  assigned  thereto in the no-action  letter dated May 20, 1994 issued by
the Division of Corporation  Finance of the  Securities and Exchange  Commission
(the "Commission") to Kidder,  Peabody Acceptance Corporation 1, Kidder, Peabody
& Co.  Incorporated,  and Kidder  Structured Asset Corporation and the no-action
letter dated May 27, 1994 issued by the Division of  Corporation  Finance of the
Commission  to  the  Public  Securities  Association   (together,   the  "Kidder
Letters");  and "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action  letter dated  February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters").

     (b) Promptly after receipt by any person entitled to indemnification  under
this Section 9 (each, an "Indemnified  Party") of notice of the  commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "Indemnifying  Party") under this Section 9, notify
the Indemnifying Party in writing of the commencement  thereof; but the omission
to notify the Indemnifying  Party will not relieve it from any liability that it
may have to any  Indemnified  Party otherwise than under this Section 9. In case
any such action is brought  against any  Indemnified  Party and it notifies  the
Indemnifying Party of the commencement  thereof,  the Indemnifying Party will be
entitled to participate  therein, and to the extent that it may elect by written
notice delivered to the Indemnified Party promptly after receiving the aforesaid
notice from such Indemnified Party, to assume the defense thereof,  with counsel
reasonably  satisfactory to such Indemnified Party;  provided,  however, that if
the  defendants in any such action  include both the  Indemnified  Party and the
Indemnifying  Party and the  Indemnified  Party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
Indemnified  Parties that are different from or additional to those available to
the Indemnifying  Party, the Indemnified Party or Indemnified Parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
Indemnified  Party or  Indemnified  Parties.  Upon  receipt  of notice  from the
Indemnifying  Party to such  Indemnified  Party of its  election  to assume  the
defense of such action and approval by the Indemnified  Party of counsel,  which
approval will not be unreasonably  withheld,  the Indemnifying Party will not be
liable for any legal or other expenses subsequently incurred by such Indemnified
Party in connection with the defense thereof,  unless (i) the Indemnified  Party
shall have employed  separate  counsel in connection with the assertion of legal
defenses in  accordance  with the proviso to the  preceding  sentence  (it being
understood,  however,  that the  Indemnifying  Party shall not be liable for the
expenses of more than one separate  counsel,  approved by the  Purchaser and the
Indemnifying Party,  representing all the Indemnified Parties under Section 9(a)
and Section 1 of the  Underwriting  Agreement  who are parties to such  action),
(ii)  the  Indemnifying   Party  shall  not  have  employed  counsel  reasonably
satisfactory to the Indemnified  Party to represent the Indemnified Party within
a  reasonable  time  after  notice of  commencement  of the  action or (iii) the
Indemnifying  Party has authorized the employment of counsel for the Indemnified
Party at the expense of the  Indemnifying  Party; and except that, if clause (i)
or (iii) is applicable,  such liability  shall only be in respect of the counsel
referred to in such clause (i) or (iii).  Unless it shall  assume the defense of
any proceeding, the Indemnifying Party shall not be liable for any settlement of
any proceeding  effected without its written consent (which consent shall not be
unreasonably withheld),  but if settled with such consent or if there shall be a
final judgment for the plaintiff, the Indemnifying Party agrees to indemnify the
Indemnified  Party,  but only to the extent  provided in  paragraph  (a) of this
Section 9, from and against any loss or liability  by reason of such  settlement
or judgment. If the Indemnifying Party assumes the defense of any proceeding, it
shall be entitled to settle such  proceeding with the consent of the Indemnified
Party, which consent shall not be unreasonably  withheld or delayed, or, if such
settlement  provides for release of the Indemnified Party in connection with all
matters  relating  to  the  proceeding  which  has  been  asserted  against  the
Indemnified  Party in such  proceeding by the other parties to such  settlement,
without the consent of the Indemnified Party.

     (c)  If  the  indemnification  provided  for in  this  Section  9 is due in
accordance  with  its  terms  but  is for  any  reason  held  by a  court  to be
unavailable to an Indemnified Party on grounds of policy or otherwise,  then the
Indemnifying  Party,  in lieu of  indemnifying  such  Indemnified  Party,  shall
contribute to the amount paid or payable by such  Indemnified  Party as a result
of such  losses,  claims,  damages  or  liabilities,  in such  proportion  as is
appropriate  to reflect the relative  fault of the  Indemnified  Parties and the
Indemnifying  Parties in  connection  with the  statements  or  omissions  which
resulted in such losses,  claims,  damages or liabilities,  as well as any other
relevant equitable considerations. The relative fault of the Indemnified Parties
and the  Indemnifying  Parties  shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such parties.

     (d) The  Purchaser  and the  Seller  agree  that it  would  not be just and
equitable if  contribution  pursuant to Section 9(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 9(c) above. The amount paid or payable
by an  Indemnified  Party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 9 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
action or claim,  except  where the  Indemnified  Party is required to bear such
expenses pursuant to this Section 9, which expenses the Indemnifying Party shall
pay as and when incurred, at the request of the Indemnified Party, to the extent
that the Indemnifying  Party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the Indemnifying Party are subsequently determined to
not be required to be borne by the Indemnifying Party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

     (e) The indemnity and contribution  agreements  contained in this Section 9
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement,  (ii) any  investigation  made by any Indemnified
Party, and (iii) acceptance of and payment for any of the Certificates.

     SECTION 10.  Costs.


     Costs relating to the  transactions  contemplated  hereby shall be borne by
the respective parties hereto in accordance with the Allocation Agreement.

     SECTION 11.  Notices.


     All demands,  notices and communications  hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
certified  mail,  postage  prepaid,  by overnight  mail or courier  service,  or
transmitted  by facsimile and confirmed by a similar mailed  writing,  if to the
Purchaser,  addressed to Deutsche  Mortgage & Asset Receiving  Corporation,  One
International  Place,  Room 520,  Boston,  Massachusetts  02110,  Attention:  R.
Douglas Donaldson,  facsimile no. (617) 951-7650,  with a copy to Anna H. Glick,
Esq., Cadwalader,  Wickersham & Taft, 100 Maiden Lane, New York, New York 10038,
facsimile no. (212) 504-6666,  or such other address or facsimile  number as may
hereafter be furnished to the Seller in writing by the Purchaser;  and if to the
Seller,  addressed to Boston Capital Mortgage Company Limited  Partnership,  One
Boston Place,  Boston,  Massachusetts 02108,  Attention:  J. Kingsley Greenland,
facsimile no. (617)  624-8799,  or to such other address or facsimile  number as
the Seller may designate in writing to the Purchaser.

     SECTION 12.  Third Party Beneficiaries.


     Each of the officers,  directors  and  controlling  persons  referred to in
Section 9 hereof is an intended  third party  beneficiary  of the  covenants and
indemnities  of the  Seller  set  forth in  Section 9 of this  Agreement.  It is
acknowledged  and agreed that such covenants and  indemnities may be enforced by
or on behalf of any such person or entity  against the Seller to the same extent
as if it were a party hereto.

     SECTION 13. Representations, Warranties and Agreements to Survive Delivery.


     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted  pursuant hereto,  shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14.  Severability of Provisions.


     Any part, provision, representation, warranty or covenant of this Agreement
that is  prohibited  or  which  is held to be  void or  unenforceable  shall  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
unenforceable  or  is  held  to be  void  or  unenforceable  in  any  particular
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
particular  jurisdiction  shall  not  invalidate  or render  unenforceable  such
provision in any other jurisdiction.  To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15.  Counterparts.


     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original,  but all of which together  shall  constitute
one and the same instrument.

     SECTION 16.  GOVERNING LAW.


     THIS AGREEMENT AND THE RIGHTS, DUTIES,  OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES  HERETO SHALL BE GOVERNED IN  ACCORDANCE  WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES
EXCEPT THAT THE PARTIES  HERETO INTEND THAT THE  PROVISIONS OF SECTION 5-1401 OF
THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY TO THIS AGREEMENT.

     SECTION 17.  Further Assurances.


     The Seller and the Purchaser agree to execute and deliver such  instruments
and take  such  further  actions  as the  other  party  may,  from time to time,
reasonably  request in order to  effectuate  the  purposes  and to carry out the
terms of this Agreement.

     SECTION 18.  Successors and Assigns.


     The rights and  obligations of the Seller under this Agreement shall not be
assigned  by the Seller  without  the prior  written  consent of the  Purchaser,
except that any person into which the Seller may be merged or  consolidated,  or
any  corporation  or other  entity  resulting  from any  merger,  conversion  or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially  all of the business of the Seller,  shall be the successor to the
Seller hereunder.  The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing  Agreement,  and the assignee shall, to the extent of such
assignment,  succeed to the rights and  obligations  hereunder of the Purchaser.
Subject to the foregoing,  this Agreement shall bind and inure to the benefit of
and be  enforceable  by the  Seller  and  the  Purchaser,  and  their  permitted
successors and assigns, and the indemnified parties referred to in Section 9.

     SECTION 19.  Amendments.


     No term or provision of this Agreement may be amended,  waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly  authorized  officer of the party  against  whom
such amendment,  waiver, modification or alteration is sought to be enforced. In
addition,  this  Agreement  may not be changed in any manner  which would have a
material adverse effect on any third party  beneficiary  under Section 12 hereof
without the prior consent of that person.



<PAGE>




     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their  respective  duly  authorized  officers as of the date
first above written.


                                   BOSTON CAPITAL MORTGAGE COMPANY
                                   LIMITED PARTNERSHIP

                                   By: Boston Capital Mortgage Corporation, a
                                       general partner


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

                                   By:  Llama Mortgage Services Corporation,
                                        a general partner


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


                                   DEUTSCHE MORTGAGE & ASSET
                                   RECEIVING CORPORATION


                                   By: ----------------------------------------
                                       Name:
                                       Title:
<PAGE>


                                   EXHIBIT H-1

                        MORTGAGE LOAN PURCHASE AGREEMENT


     This Mortgage  Loan Purchase  Agreement  (this  "Agreement"),  is dated and
effective as of March 1, 1998,  between Boston Capital  Mortgage Company Limited
Partnership,  as seller (the "Seller"),  and Deutsche Mortgage & Asset Receiving
Corporation, as purchaser (the "Purchaser").

     The Seller desires to sell,  assign,  transfer and otherwise  convey to the
Purchaser,  and the  Purchaser  desires  to  purchase,  subject to the terms and
conditions set forth below,  the multifamily and commercial  mortgage loans (the
"Mortgage  Loans")  identified on the schedule  annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be  transferred,  together with
other  multifamily  and  commercial  mortgage  loans to a trust fund (the "Trust
Fund") to be formed by the  Purchaser,  beneficial  ownership  of which  will be
evidenced   by   a   series   of   mortgage   pass-through   certificates   (the
"Certificates").  Certain  classes  of the  Certificates  will be rated by Fitch
IBCA,  Inc.  and  Moody's  Investors  Service,   Inc.  (together,   the  "Rating
Agencies").  Certain classes of the Certificates (the "Registered Certificates")
will be registered under the Securities Act of 1933, as amended (the "Securities
Act").  The  Trust  Fund will be  created  and the  Certificates  will be issued
pursuant to a pooling and  servicing  agreement  to be dated as of March 1, 1998
(the "Pooling and Servicing Agreement"),  among the Purchaser as depositor, Banc
One  Mortgage  Capital  Markets,  LLC,  as  servicer  (in  such  capacity,   the
"Servicer")  and special  servicer (in such capacity,  the "Special  Servicer"),
LaSalle  National Bank, as trustee (in such capacity,  the  "Trustee"),  and ABN
AMRO Bank N.V., as fiscal agent.  Capitalized terms not otherwise defined herein
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The  Purchaser  intends to sell  certain of the  Certificates  to  Deutsche
Morgan Grenfell Inc., Morgan Stanley & Co. Incorporated and Llama Company,  L.P.
(together, the "Underwriters") pursuant to an underwriting agreement dated March
24,  1998 (the  "Underwriting  Agreement").  The  Purchaser  intends to sell the
remaining  Certificates  (the  "Non-Registered   Certificates")  pursuant  to  a
certificate  purchase agreement dated March 24, 1998 (the "Certificate  Purchase
Agreement").

     Now, therefore,  in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1.  Agreement to Purchase.

     The Seller agrees to sell,  assign,  transfer and  otherwise  convey to the
Purchaser,  and the  Purchaser  agrees to  purchase,  the  Mortgage  Loans.  The
purchase  and sale of the  Mortgage  Loans shall take place on March 30, 1998 or
such other date as shall be  mutually  acceptable  to the  parties  hereto  (the
"Closing  Date").  As of the close of  business  on March 1, 1998 (the  "Cut-off
Date"),  the  Mortgage  Loans  will have an  aggregate  principal  balance  (the
"Aggregate  Cut-off  Date  Balance"),  after  application  of  all  payments  of
principal  due  thereon on or before  such date,  whether  or not  received,  of
$160,563,918.00,  subject to a variance of plus or minus 5%. The purchase  price
for the Mortgage  Loans shall be determined and paid to the Seller in accordance
with the terms of an allocation  agreement dated March 24, 1998 (the "Allocation
Agreement"), to which the Seller and Purchaser, among others, are parties.

     SECTION 2.  Conveyance of Mortgage Loans.

     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the  purchase  price  referred  to in  Section  1  hereof  (exclusive  of any
applicable  holdbacks  in  accordance  with the  Allocation  Agreement)  and the
issuance of the Certificates, the Seller does hereby sell, transfer, assign, set
over and otherwise  convey to the Purchaser,  without  recourse,  all the right,
title and interest of the Seller in and to the Mortgage Loans  identified on the
Mortgage  Loan  Schedule as of such date,  including  all interest and principal
received or  receivable  by the Seller on or with respect to the Mortgage  Loans
after the Cut-off  Date,  together  with all of the  Seller's  right,  title and
interest in and to the proceeds of any related title, hazard, or other insurance
policies and any escrow,  reserve or other  comparable  accounts  related to the
Mortgage Loans; provided, however, that in the case of any Mortgage Loan with an
Anticipated  Repayment  Date prior to  maturity  (each an "ARD  Loan")  accruing
Excess  Interest  at an annual  rate of greater  than 2%, such ARD Loan shall be
deemed to have been modified to provide  that, as of the Cut-off Date,  such ARD
Loan  shall  accrue  Excess  Interest  at an  annual  rate of no more  than  2%;
provided,  further, that with respect to such limitation of Excess Interest, the
related  borrowers shall be third-party  beneficiaries  of such  modification of
such ARD Loan. The Purchaser  shall be entitled to (and, to the extent  received
by or on behalf of the Seller, the Seller shall deliver or cause to be delivered
to or at the direction of the  Purchaser)  all scheduled  payments of principal,
and interest due thereon,  due on the Mortgage Loans after the Cut-off Date, and
all other  recoveries  of principal  and interest  collected  thereon  after the
Cut-off Date; provided,  however, that all scheduled payments of principal,  and
interest accrued but not paid or due thereon,  due on or before the Cut-off Date
and collected after the Cut-off Date shall belong to the Seller.

     (b) In connection with the Seller's  assignment  pursuant to subsection (a)
above, the Seller hereby agrees that, at least five (5) Business Days before the
Closing Date, it shall have  delivered to and  deposited  with the Trustee,  the
Mortgage  File (as  described  on Exhibit B hereto)  for each  Mortgage  Loan so
assigned. It is further acknowledged and agreed by the Seller that the Purchaser
intends to cause the Trustee to perform a limited  review of such Mortgage Files
to enable the Trustee to confirm to the  Purchaser on or before the Closing Date
that the Note  referred to in clause (i) of Exhibit B has been  delivered by the
Seller with respect to each such Mortgage  File. In the event Seller fails to so
deliver each such Mortgage File to the Trustee, the Purchaser and its successors
and  assigns  shall be  entitled  to pursue any rights or remedies in respect of
such  failure as may be available  under  applicable  law. If the Seller  cannot
deliver,  or cause to be delivered,  as to any Mortgage  Loan, the original or a
copy of any of the  documents  and/or  instruments  referred to in clauses (ii),
(iv),  (viii),  (xi)(A)  and (xii) of  Exhibit  B, with  evidence  of  recording
thereon,  solely  because of a delay  caused by the public  recording  or filing
office where such document or instrument has been  delivered for  recordation or
filing,  or because such  original  recorded  document has been lost or returned
from the recording or filing office and  subsequently  lost, as the case may be,
the  delivery  requirements  of this  Section  2(b) shall be deemed to have been
satisfied as to such missing item, and such missing item shall be deemed to have
been  included  in the  related  Mortgage  File,  provided  that a copy  of such
document or instrument  (without  evidence of recording or filing  thereon,  but
certified   (which   certificate  may  relate  to  multiple   documents   and/or
instruments)  by the  Seller  to be a true  and  complete  copy of the  original
thereof  submitted  for  recording  or  filing,  as the  case  may be) has  been
delivered  to the Trustee,  and either the original of such missing  document or
instrument, or a copy thereof, with evidence of recording or filing, as the case
may be,  thereon,  is delivered to or at the  direction of the Purchaser (or any
subsequent owner of the affected Mortgage Loan, including without limitation the
Trustee) within 180 days of the Closing Date (or within such longer period after
the Closing Date as the  Purchaser  (or such  subsequent  owner) may consent to,
which  consent  shall not be  unreasonably  withheld  so long as the  Seller has
provided  the  Purchaser  (or  such  subsequent  owner)  with  evidence  of such
recording or filing,  as the case may be, or has  certified to the Purchaser (or
such subsequent  owner) as to the occurrence of such recording or filing, as the
case may be, and is, as certified to the Purchaser (or such subsequent owner) no
less  often  than  quarterly,  in good  faith  attempting  to  obtain  from  the
appropriate  county  recorder's or filing office such original or copy).  If the
Seller cannot  deliver,  or cause to be delivered,  as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing  item,  and such missing item shall be deemed to have been included
in the related  Mortgage  File,  provided  that the Seller has  delivered to the
Trustee a  commitment  for title  insurance  "marked-up"  at the closing of such
Mortgage  Loan,  and the  Seller  shall  deliver to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without  limitation the Trustee),  promptly  following the receipt thereof,  the
original  related  lender's  title  insurance  policy  (or a copy  thereof).  In
addition,  notwithstanding  anything to the contrary  contained herein, if there
exists with respect to any group of related cross-collateralized  Mortgage Loans
only one  original of any  document  referred  to in Exhibit B covering  all the
Mortgage  Loans  in such  group,  then the  inclusion  of the  original  of such
document in the Mortgage File for any of the Mortgage  Loans in such group shall
be deemed an  inclusion  of such  original  in the  Mortgage  File for each such
Mortgage Loan. On the Closing Date, upon  notification  from the Seller that the
purchase price  referred to in Section 1 (exclusive of any applicable  holdbacks
in accordance with the Allocation Agreement) has been received by the Seller and
the issuance of the Certificates,  the Trustee shall be authorized to release to
the  Purchaser  or its  designee  all of the  Mortgage  Files  in the  Trustee's
possession relating to the Mortgage Loans.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing,  as the case may be, of each assignment
referred to in clauses  (iii) and (v) of Exhibit B and each UCC-2 and UCC-3,  if
any,  referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be  responsible  for  actually  recording  or filing  any such  document  or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the  Seller  shall
promptly  prepare or cause the  preparation of a substitute  therefor or cure or
cause  the  curing of such  defect,  as the case may be,  and  shall  thereafter
deliver the  substitute  or  corrected  document to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without limitation the Trustee) for recording or filing, as appropriate,  at the
Seller's expense.

     (d) All  documents  and records in the  Seller's  possession  (or under its
control)  relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance  with Exhibit B but that are reasonably  required to
service the Mortgage  Loans (all such other  documents  and  records,  as to any
Mortgage Loan, the "Servicing File"), together with all escrow payments, reserve
funds and other  comparable  funds in the possession of the Seller (or under its
control)  with respect to the Mortgage  Loans,  shall (unless they are held by a
sub-servicer  that shall, as of the Closing Date,  begin acting on behalf of the
Servicer  pursuant to a written  agreement between such parties) be delivered by
the Seller (or its agent) to the  Purchaser  (or its designee) no later than the
Closing Date. If a sub-servicer  shall, as of the Closing Date,  begin acting on
behalf of the Servicer  with respect to any Mortgage  Loan pursuant to a written
agreement  between such parties,  the Seller shall deliver a copy of the related
Servicing File to the Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     (f) It is further  acknowledged and agreed by the Seller that the Purchaser
intends to convey all right,  title and interest of the  Purchaser in and to the
Mortgage  Loans and all rights and remedies under this Agreement to the Trustee,
including, without limitation, all rights and remedies as may be available under
applicable law to the Purchaser in the event of a breach of a representation  or
warranty pursuant to Section 4(a) hereof or in the event of a Defect;  provided,
that the Trustee shall be a third-party  beneficiary of this Agreement and shall
be entitled to enforce any obligations of the Mortgage Loan Seller  hereunder in
connection with a breach of any such  representation  or warranty or a Defect as
if the Trustee had been an original party to this Agreement.

     SECTION 3.  Examination of Mortgage Loan Files and Due Diligence Review.

     The Seller shall reasonably  cooperate with any examination of the Mortgage
Files  and  Servicing  Files  that  may be  undertaken  by or on  behalf  of the
Purchaser.  The fact that the  Purchaser  has conducted or has failed to conduct
any partial or complete examination of the Mortgage Files and/or Servicing Files
shall not affect the Purchaser's  right to pursue any remedy available in equity
or at law for a breach of the Seller's representations, warranties and covenants
set forth in or contemplated by Section 4.

     SECTION 4. Representations, Warranties and Covenants of the Seller.

     (a) The Seller  hereby  makes,  as of the Closing Date (or as of such other
date specifically provided in the particular representation or warranty), to and
for the benefit of the Purchaser,  and its  successors  and assigns  (including,
without  limitation,  the Trustee and the holders of the Certificates),  each of
the representations and warranties set forth in Exhibit C.

     (b) In addition,  the Seller, as of the date hereof,  hereby represents and
warrants to, and covenants with, the Purchaser that:

                  (i) The Seller is a limited  partnership  duly  organized  and
         validly existing under the laws of the  Commonwealth of  Massachusetts,
         and is in compliance with the laws of each State in which any Mortgaged
         Property   is   located  to  the   extent   necessary   to  ensure  the
         enforceability  of each  Mortgage  Loan and to perform its  obligations
         under this Agreement.

                  (ii) The  execution  and  delivery  of this  Agreement  by the
         Seller,  and the performance of, and compliance with, the terms of this
         Agreement by the Seller,  will not violate the Seller's  organizational
         documents or  constitute  a default (or an event which,  with notice or
         lapse of time, or both, would constitute a default) under, or result in
         the breach of, any material  agreement or other  instrument to which it
         is a party or which is applicable  to it or any of its assets,  in each
         case which materially and adversely affect the ability of the Seller to
         carry out the transactions contemplated by this Agreement.

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

                  (iv) This Agreement, assuming due authorization, execution and
         delivery  by the  Purchaser,  constitutes  a valid,  legal and  binding
         obligation of the Seller,  enforceable against the Seller in accordance
         with  the  terms  hereof,   subject  to  (A)   applicable   bankruptcy,
         insolvency,  reorganization,  moratorium  and other laws  affecting the
         enforcement of creditors' rights generally,  (B) general  principles of
         equity,  regardless  of whether such  enforcement  is  considered  in a
         proceeding  in equity or at law, and (C) public  policy  considerations
         underlying the  securities  laws, to the extent that such public policy
         considerations  limit  the  enforceability  of the  provisions  of this
         Agreement that purport to provide  indemnification  for securities laws
         liabilities.

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

                  (vi) No  litigation is pending with regard to which the Seller
         has  received  service  of  process  or,  to the  best of the  Seller's
         knowledge,  threatened  against the Seller the outcome of which, in the
         Seller's good faith and  reasonable  judgment,  is likely to materially
         and  adversely  affect  the  ability  of  the  Seller  to  perform  its
         obligations under this Agreement.

                  (vii) The  Seller has not dealt  with any  broker,  investment
         banker,  agent  or  other  person,   other  than  the  Purchaser,   the
         Underwriters,  the Initial Purchasers, and their respective affiliates,
         that may be entitled to any  commission or  compensation  in connection
         with the sale of the Mortgage Loans or the  consummation  of any of the
         other transactions contemplated hereby.

                  (viii)  Except  with  respect  to  Llama  Company,   L.P.,  an
         affiliate of the Seller,  serving as an Underwriter  neither the Seller
         nor  anyone  acting  on its  behalf  has (A)  offered,  pledged,  sold,
         disposed of or otherwise  transferred any Certificate,  any interest in
         any  Certificate  or any other  similar  security  to any person in any
         manner,  (B)  solicited  any  offer  to  buy  or to  accept  a  pledge,
         disposition or other transfer of any  Certificate,  any interest in any
         Certificate  or any  other  similar  security  from any  person  in any
         manner,  (C) otherwise  approached  or  negotiated  with respect to any
         Certificate,  any  interest  in any  Certificate  or any other  similar
         security  with  any  person  in  any  manner,   (D)  made  any  general
         solicitation  by means of general  advertising  or in any other  manner
         with respect to any Certificate, any interest in any Certificate or any
         similar security,  or (E) taken any other action,  that (in the case of
         any of the acts  described  in clauses  (A)  through  (E) above)  would
         constitute or result in a violation of the  Securities Act or any state
         securities  law relating to or in  connection  with the issuance of the
         Certificates or require  registration or qualification  pursuant to the
         Securities  Act or any  state  securities  law of any  Certificate  not
         otherwise  intended to be a Registered  Certificate.  In addition,  the
         Seller will not act, nor has it  authorized  or will it  authorize  any
         person to act, in any manner set forth in the  foregoing  sentence with
         respect to any of the Certificates or interests  therein.  For purposes
         of this  paragraph  4(b)(viii),  the term "similar  security"  shall be
         deemed to include, without limitation, any security evidencing or, upon
         issuance,  that would have  evidenced an interest in the Mortgage Loans
         or any substantial number thereof.

                  (ix)  Insofar  as  it  relates  to  the  Mortgage  Loans,  the
         information set forth on pages A-1 through A-23, inclusive,  of Annex A
         to the  Prospectus  Supplement  (as  defined  in  Section 9) (the "Loan
         Detail") and, to the extent consistent  therewith,  the information set
         forth on the diskette  attached to the  Prospectus  Supplement  and the
         accompanying  prospectus (the  "Diskette"),  is true and correct in all
         material  respects.  Insofar as it relates to the Mortgage Loans and/or
         the Seller and does not represent a restatement  or  aggregation of the
         information  on the  Loan  Detail,  the  information  set  forth in the
         Prospectus  Supplement  and the  Memorandum  (as  defined in Section 9)
         under the  headings  "Summary of  Prospectus  Supplement--The  Mortgage
         Loans",  "Risk  Factors--The  Mortgage  Loans" and  "Description of the
         Mortgage Pool",  set forth on Annex A to the Prospectus  Supplement and
         (to the extent it  contains  information  consistent  with that on such
         Annex  A) set  forth  on the  Diskette,  does not  contain  any  untrue
         statement of a material  fact or (in the case of the  Memorandum,  when
         read together  with the other  information  specified  therein as being
         available  for review by  investors)  omit to state any  material  fact
         necessary to make the statements therein, in light of the circumstances
         under which they were made, not misleading.

                  (x)  No  consent,   approval,   authorization   or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is  required,  under  federal  or state law  (including,  with
         respect  to any  bulk  sale  laws),  for the  execution,  delivery  and
         performance of or compliance by the Seller with this Agreement,  or the
         consummation  by the  Seller of any  transaction  contemplated  hereby,
         other  than  (1) the  filing  or  recording  of  financing  statements,
         instruments  of  assignment  and other similar  documents  necessary in
         connection  with  the  Seller's  sale  of  the  Mortgage  Loans  to the
         Purchaser,    (2)    such    consents,    approvals,    authorizations,
         qualifications, registrations, filings or notices as have been obtained
         or  made  and  (3)   where   the  lack  of  such   consent,   approval,
         authorization,  qualification, registration, filing or notice would not
         have a material  adverse effect on the  performance by the Seller under
         this Agreement.

     (c) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the  representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely  affects the
value of any  Mortgage  Loan or the  interests  therein of the  Purchaser or its
successors  and  assigns  (including,  without  limitation,  the Trustee and the
holders of the  Certificates),  the party  discovering  such  breach  shall give
prompt written notice to the other party hereto.

     SECTION 5. Representations, Warranties and Covenants of the Purchaser.

     (a) The Purchaser,  as of the date hereof,  hereby  represents and warrants
to, and covenants with, the Seller that:

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

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

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

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

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

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

                  (vii) The Purchaser has not dealt with any broker,  investment
         banker, agent or other person, other than the Seller, the Underwriters,
         the Initial  Purchasers and their  respective  affiliates,  that may be
         entitled to any commission or  compensation in connection with the sale
         of the Mortgage Loans or the  consummation  of any of the  transactions
         contemplated hereby.

                  (viii)  No  consent,  approval,  authorization  or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is required,  under  federal or state law, for the  execution,
         delivery and  performance  of or compliance by the Purchaser  with this
         Agreement,  or the  consummation  by the  Purchaser of any  transaction
         contemplated   hereby,   other  than  (1)  such  consents,   approvals,
         authorizations,  qualifications,  registrations,  filings or notices as
         have been  obtained  or made and (2)  where  the lack of such  consent,
         approval, authorization,  qualification, registration, filing or notice
         would not have a  material  adverse  effect on the  performance  by the
         Purchaser under this Agreement.

     (b) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties  set forth above which  materially and adversely
affects the  interests of the Seller,  the party  discovering  such breach shall
give prompt written notice to the other party hereto.

     SECTION 6.  Repurchases.

     (a) Upon  discovery by any of the parties  hereto of any Defect (as defined
in the Pooling and Servicing  Agreement) in respect of the Mortgage File for any
Mortgage  Loan or a breach of any  representation  or warranty  made pursuant to
Section 4(a) and set forth in Exhibit C, which Defect or breach, as the case may
be,  materially  and  adversely  affects the value of any  Mortgage  Loan or the
interests  therein of the Purchaser or its  successors  and assigns  (including,
without limitation, the Trustee and the holders of the Certificates),  the party
discovering  such  breach or Defect  shall  give  prompt  written  notice to the
Servicer (or the Special Servicer in the case of a Specially  Serviced  Mortgage
Loan) or the  Trustee.  Within 90 days of receipt of notice by the Seller,  from
the Servicer,  the Special Servicer or the Trustee of such breach or Defect, the
Seller  shall cure such  Defect or breach,  as the case may be, in all  material
respects or repurchase the affected Mortgage Loan from the then owner(s) thereof
at the  applicable  Purchase  Price (as  defined in the  Pooling  and  Servicing
Agreement),  on a  whole-loan,  servicing  released  basis,  by  payment of such
Purchase  Price by wire transfer of immediately  available  funds to the account
designated by such owner(s);  provided,  however,  that in lieu of effecting any
such repurchase, the Seller will be permitted to deliver a Qualifying Substitute
Mortgage  Loan and to pay a cash  amount  equal to the  applicable  Substitution
Shortfall  Amount,  subject  to the  terms and  conditions  of the  Pooling  and
Servicing  Agreement.  Conveyance of such Mortgage  Loans shall be made free and
clear of all Liens and encumbrances  created or suffered by the Purchaser or any
subsequent holder.

     If the Seller is notified of a Defect in any Mortgage File that corresponds
to  information  set forth in the  Mortgage  Loan  Schedule,  the  Seller  shall
promptly correct such Defect and provide a new, corrected Mortgage Loan Schedule
to the  Purchaser,  which  corrected  Mortgage Loan Schedule  shall be deemed to
amend and replace the existing Mortgage Loan Schedule for all purposes.

     (b)  Notwithstanding  Section  6(a),  within  90  days  of the  earlier  of
discovery or receipt of notice by the Seller,  from either the  Purchaser or any
successor  or assign  thereof,  that any  Mortgage  Loan does not  constitute  a
"qualified  mortgage"  within  the  meaning of  Section  86OG(a)(3)  of the Code
without  regard to clause  (A)(i) or (ii) thereof,  the Seller shall  repurchase
such  Mortgage Loan from the then owner(s)  thereof at the  applicable  Purchase
Price  by  payment  of such  Purchase  Price  by wire  transfer  of  immediately
available funds to the account designated by such owner(s);  provided,  however,
that in lieu of effecting any such  repurchase,  the Seller will be permitted to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the  applicable   Substitution  Shortfall  Amount,  subject  to  the  terms  and
conditions of the Pooling and Servicing Agreement.

     (c) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan  contemplated  by this Section 6, the then  owner(s)  thereof  shall tender
promptly or cause to be tendered  promptly  to the  Seller,  upon  delivery of a
receipt  executed by the Seller,  the related  Mortgage File and Servicing File,
and each document that constitutes a part of the Mortgage File that was endorsed
or assigned to the  Purchaser or the Trustee  shall be endorsed or assigned,  as
the case may be, to the Seller in the same manner.  The form and  sufficiency of
all such instruments and certificates shall be the responsibility of the Seller.

     (d) Except as provided in Section  2(b),  this  Section 6 provides the sole
remedies available to the Purchaser,  and its successors and assigns (including,
without limitation,  the Trustee and the holders of the Certificates) respecting
any Defect in a Mortgage  File or any breach of any  representation  or warranty
made pursuant to Section 4(a) and set forth in Exhibit C, or in connection  with
the  circumstances  described  in Section  6(b).  If the Seller  defaults on its
obligations to cure, to repurchase,  or to substitute  for, any Mortgage Loan in
accordance  with  Section 6(a) or 6(b) or disputes its  obligation  to cure,  to
repurchase,  or to substitute  for, any Mortgage Loan in accordance  with either
such  subsection,  the  Purchaser  or its  successors  and assigns may take such
action as is  appropriate  to enforce  such payment or  performance,  including,
without limitation,  the institution and prosecution of appropriate proceedings.
To the  extent the  Purchaser  prevails  in such  proceeding,  the Seller  shall
reimburse the Purchaser  for all  necessary  and  reasonable  costs and expenses
incurred in connection  with the enforcement of such obligation of the Seller to
cure, to repurchase,  or to substitute for, any Mortgage Loan in accordance with
Section 6(a) or 6(b).

     SECTION 7.  Closing.

     The closing of the purchase and sale of the Mortgage Loans (the  "Closing")
shall be held at the offices of Cadwalader,  Wickersham & Taft, 100 Maiden Lane,
New York, New York 10038 at 10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

                  (i) All of the  representations  and  warranties of the Seller
         specified  herein shall be true and correct as of the Closing Date, and
         the Aggregate  Cut-off Date Balance shall be within the range permitted
         by Section 1 of this Agreement;

                  (ii)  All  documents  specified  in  Section  8 (the  "Closing
         Documents"),  in such forms as are agreed  upon and  acceptable  to the
         Purchaser,  shall be duly executed and delivered by all  signatories as
         required pursuant to the respective terms thereof;

                  (iii) The Seller  shall have  delivered  and  released  to the
         Trustee, the Purchaser or the Purchaser's designee, as the case may be,
         all documents and funds required to be so delivered pursuant to Section
         2;

                  (iv) The result of any  examination  of the Mortgage Files and
         Servicing Files performed by or on behalf of the Purchaser  pursuant to
         Section 3 shall be  satisfactory  to the  Purchaser  in its  reasonable
         determination;

                  (v) All other terms and conditions of this Agreement  required
         to be  complied  with on or before  the  Closing  Date  shall have been
         complied with, and the Seller shall have the ability to comply with all
         terms and conditions and perform all duties and obligations required to
         be complied with or performed after the Closing Date;

                  (vi) The  Seller  shall  have  paid or agreed to pay all fees,
         costs and  expenses  payable by it to the  Purchaser  pursuant  to this
         Agreement; and

                  (vii) Neither the  Underwriting  Agreement nor the Certificate
         Purchase  Agreement  shall have been  terminated in accordance with its
         terms.

     Both parties  agree to use their best efforts to perform  their  respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8.  Closing Documents.

     The Closing Documents shall consist of the following:

     (a) This  Agreement  duly  executed and  delivered by the Purchaser and the
Seller;

     (b) A Certificate substantially in the form of Exhibit D-1 hereto, executed
by the  General  Partners of the Seller,  and dated the Closing  Date,  and upon
which the Purchaser and each Underwriter may rely, attaching thereto as exhibits
the organizational documents of the Seller;

     (c) A  certificate  of  legal  existence  regarding  the  Seller  from  the
Secretary of State for the Commonwealth of Massachusetts, dated not earlier than
30 days prior to the Closing Date;

     (d) A certificate  of the Seller  substantially  in the form of Exhibit D-2
hereto,  executed  by the  General  Partners of the Seller and dated the Closing
Date, and upon which the Purchaser and each Underwriter may rely;

     (e) Written  opinions of counsel for the Seller,  substantially in the form
of Exhibits D-3A and D-3B hereto and subject to such reasonable  assumptions and
qualifications  as may be requested by counsel for the Seller and  acceptable to
counsel for the Purchaser, dated the Closing Date and addressed to the Purchaser
and each Underwriter;

     (f) Any other  opinions of counsel for the Seller  reasonably  requested by
the Rating Agencies in connection with the issuance of the Certificates, each of
which shall include the Purchaser and each Underwriter as an addressee; and

     (g) Such further certificates,  opinions and documents as the Purchaser may
reasonably request.

     SECTION 9.  Indemnification.

     (a) The Seller  agrees to indemnify and hold  harmless the  Purchaser,  its
officers  and  directors,  and each person,  if any, who controls the  Purchaser
within the meaning of either  Section 15 of the  Securities Act or Section 20 of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  against
any and all losses, claims,  damages or liabilities,  joint or several, to which
they or any of them may become  subject under the  Securities  Act, the Exchange
Act or other  federal or state  statutory  law or  regulation,  at common law or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Prospectus Supplement,  the
Memorandum, the Diskette or, insofar as they are required to be filed as part of
the Registration  Statement pursuant to the No-Action Letters, any Computational
Materials or ABS Term Sheets with respect to the Registered Certificates,  or in
any revision or amendment thereof or supplement  thereto, or arise out of or are
based  upon  the  omission  or  alleged  omission  (in  the  case  of  any  such
Computational  Materials or ABS Term Sheets,  when read in conjunction  with the
Prospectus and, in the case of the Memorandum, when read together with the other
information  specified  therein as being  available  for review by investors) to
state therein a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  but only if and to the extent  that (i) any such untrue
statement or alleged untrue  statement is with respect to information  regarding
the Mortgage  Loans  contained  in the Loan Detail or, to the extent  consistent
therewith,  the Diskette,  or (ii) any such untrue  statement or alleged  untrue
statement  or  omission  or alleged  omission  is with  respect  to  information
regarding  the  Seller  or  the  Mortgage  Loans  contained  in  the  Prospectus
Supplement  or  the  Memorandum  under  the  headings   "Summary  of  Prospectus
Supplement--The  Mortgage  Loans",  "Risk  Factors--The  Mortgage  Loans" and/or
"Description  of the Mortgage  Pool" or  contained on Annex A to the  Prospectus
Supplement  (exclusive  of the  Loan  Detail),  and  such  information  does not
represent a restatement  or  aggregation  of  information  contained in the Loan
Detail;  or (iii) such untrue statement,  alleged untrue statement,  omission or
alleged omission arises out of or is based upon a breach of the  representations
and  warranties  of the  Seller  set forth in or made  pursuant  to  Section  4;
provided, that the indemnification provided by this Section 9 shall not apply to
the extent  that such  untrue  statement  of a material  fact or  omission  of a
material  fact  necessary  to  make  the  statements   made,  in  light  of  the
circumstances  in which they were made, not misleading,  was made as a result of
an error in the  manipulation  of, or calculations  based upon, the Loan Detail.
This indemnity  agreement will be in addition to any liability  which the Seller
may otherwise have.

     For  purposes of the  foregoing,  "Registration  Statement"  shall mean the
registration  statement  No.  333-08328  filed  by the  Purchaser  on Form  S-3,
including  without  limitation  exhibits  thereto and  information  incorporated
therein by reference;  "Prospectus"  shall mean the  prospectus  dated March 16,
1998, as  supplemented  by the prospectus  supplement  dated March 24, 1998 (the
"Prospectus Supplement"), relating to the Registered Certificates;  "Memorandum"
shall mean the private  placement  memorandum dated March 24, 1998,  relating to
the  Non-Registered  Certificates;  "Computational  Materials"  shall  have  the
meaning  assigned  thereto in the no-action  letter dated May 20, 1994 issued by
the Division of Corporation  Finance of the  Securities and Exchange  Commission
(the "Commission") to Kidder,  Peabody Acceptance Corporation 1, Kidder, Peabody
& Co.  Incorporated,  and Kidder  Structured Asset Corporation and the no-action
letter dated May 27, 1994 issued by the Division of  Corporation  Finance of the
Commission  to  the  Public  Securities  Association   (together,   the  "Kidder
Letters");  and "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action  letter dated  February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters").

     (b) Promptly after receipt by any person entitled to indemnification  under
this Section 9 (each, an "Indemnified  Party") of notice of the  commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "Indemnifying  Party") under this Section 9, notify
the Indemnifying Party in writing of the commencement  thereof; but the omission
to notify the Indemnifying  Party will not relieve it from any liability that it
may have to any  Indemnified  Party otherwise than under this Section 9. In case
any such action is brought  against any  Indemnified  Party and it notifies  the
Indemnifying Party of the commencement  thereof,  the Indemnifying Party will be
entitled to participate  therein, and to the extent that it may elect by written
notice delivered to the Indemnified Party promptly after receiving the aforesaid
notice from such Indemnified Party, to assume the defense thereof,  with counsel
reasonably  satisfactory to such Indemnified Party;  provided,  however, that if
the  defendants in any such action  include both the  Indemnified  Party and the
Indemnifying  Party and the  Indemnified  Party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
Indemnified  Parties that are different from or additional to those available to
the Indemnifying  Party, the Indemnified Party or Indemnified Parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
Indemnified  Party or  Indemnified  Parties.  Upon  receipt  of notice  from the
Indemnifying  Party to such  Indemnified  Party of its  election  to assume  the
defense of such action and approval by the Indemnified  Party of counsel,  which
approval will not be unreasonably  withheld,  the Indemnifying Party will not be
liable for any legal or other expenses subsequently incurred by such Indemnified
Party in connection with the defense thereof,  unless (i) the Indemnified  Party
shall have employed  separate  counsel in connection with the assertion of legal
defenses in  accordance  with the proviso to the  preceding  sentence  (it being
understood,  however,  that the  Indemnifying  Party shall not be liable for the
expenses of more than one separate  counsel,  approved by the  Purchaser and the
Indemnifying Party,  representing all the Indemnified Parties under Section 9(a)
and Section 1 of the  Underwriting  Agreement  who are parties to such  action),
(ii)  the  Indemnifying   Party  shall  not  have  employed  counsel  reasonably
satisfactory to the Indemnified  Party to represent the Indemnified Party within
a  reasonable  time  after  notice of  commencement  of the  action or (iii) the
Indemnifying  Party has authorized the employment of counsel for the Indemnified
Party at the expense of the  Indemnifying  Party; and except that, if clause (i)
or (iii) is applicable,  such liability  shall only be in respect of the counsel
referred to in such clause (i) or (iii).  Unless it shall  assume the defense of
any proceeding, the Indemnifying Party shall not be liable for any settlement of
any proceeding  effected without its written consent (which consent shall not be
unreasonably withheld),  but if settled with such consent or if there shall be a
final judgment for the plaintiff, the Indemnifying Party agrees to indemnify the
Indemnified  Party,  but only to the extent  provided in  paragraph  (a) of this
Section 9, from and against any loss or liability  by reason of such  settlement
or judgment. If the Indemnifying Party assumes the defense of any proceeding, it
shall be entitled to settle such  proceeding with the consent of the Indemnified
Party, which consent shall not be unreasonably  withheld or delayed, or, if such
settlement  provides for release of the Indemnified Party in connection with all
matters  relating  to  the  proceeding  which  has  been  asserted  against  the
Indemnified  Party in such  proceeding by the other parties to such  settlement,
without the consent of the Indemnified Party.

     (c)  If  the  indemnification  provided  for in  this  Section  9 is due in
accordance  with  its  terms  but  is for  any  reason  held  by a  court  to be
unavailable to an Indemnified Party on grounds of policy or otherwise,  then the
Indemnifying  Party,  in lieu of  indemnifying  such  Indemnified  Party,  shall
contribute to the amount paid or payable by such  Indemnified  Party as a result
of such  losses,  claims,  damages  or  liabilities,  in such  proportion  as is
appropriate  to reflect the relative  fault of the  Indemnified  Parties and the
Indemnifying  Parties in  connection  with the  statements  or  omissions  which
resulted in such losses,  claims,  damages or liabilities,  as well as any other
relevant equitable considerations. The relative fault of the Indemnified Parties
and the  Indemnifying  Parties  shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such parties.

     (d) The  Purchaser  and the  Seller  agree  that it  would  not be just and
equitable if  contribution  pursuant to Section 9(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 9(c) above. The amount paid or payable
by an  Indemnified  Party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 9 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
action or claim,  except  where the  Indemnified  Party is required to bear such
expenses pursuant to this Section 9, which expenses the Indemnifying Party shall
pay as and when incurred, at the request of the Indemnified Party, to the extent
that the Indemnifying  Party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the Indemnifying Party are subsequently determined to
not be required to be borne by the Indemnifying Party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

     (e) The indemnity and contribution  agreements  contained in this Section 9
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement,  (ii) any  investigation  made by any Indemnified
Party, and (iii) acceptance of and payment for any of the Certificates.

     SECTION 10.  Costs.

     Costs relating to the  transactions  contemplated  hereby shall be borne by
the respective parties hereto in accordance with the Allocation Agreement.

     SECTION 11.  Notices.

     All demands,  notices and communications  hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
certified  mail,  postage  prepaid,  by overnight  mail or courier  service,  or
transmitted  by facsimile and confirmed by a similar mailed  writing,  if to the
Purchaser,  addressed to Deutsche  Mortgage & Asset Receiving  Corporation,  One
International  Place,  Room 520,  Boston,  Massachusetts  02110,  Attention:  R.
Douglas Donaldson,  facsimile no. (617) 951-7650,  with a copy to Anna H. Glick,
Esq., Cadwalader,  Wickersham & Taft, 100 Maiden Lane, New York, New York 10038,
facsimile no. (212) 504-6666,  or such other address or facsimile  number as may
hereafter be furnished to the Seller in writing by the Purchaser;  and if to the
Seller,  addressed to Boston Capital Mortgage Company Limited  Partnership,  One
Boston Place,  Boston,  Massachusetts 02108,  Attention:  J. Kingsley Greenland,
facsimile no. (617)  624-8799,  or to such other address or facsimile  number as
the Seller may designate in writing to the Purchaser.

     SECTION 12.  Third Party Beneficiaries.

     Each of the officers,  directors  and  controlling  persons  referred to in
Section 9 hereof is an intended  third party  beneficiary  of the  covenants and
indemnities  of the  Seller  set  forth in  Section 9 of this  Agreement.  It is
acknowledged  and agreed that such covenants and  indemnities may be enforced by
or on behalf of any such person or entity  against the Seller to the same extent
as if it were a party hereto.

     Section 13. Representations, warranties and agreements to survive delivery.

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted  pursuant hereto,  shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14.  Severability of Provisions.

     Any part, provision, representation, warranty or covenant of this Agreement
that is  prohibited  or  which  is held to be  void or  unenforceable  shall  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
unenforceable  or  is  held  to be  void  or  unenforceable  in  any  particular
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
particular  jurisdiction  shall  not  invalidate  or render  unenforceable  such
provision in any other jurisdiction.  To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15.  Counterparts.

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original,  but all of which together  shall  constitute
one and the same instrument.

     SECTION 16.  GOVERNING LAW.

     THIS AGREEMENT AND THE RIGHTS, DUTIES,  OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES  HERETO SHALL BE GOVERNED IN  ACCORDANCE  WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES
EXCEPT THAT THE PARTIES  HERETO INTEND THAT THE  PROVISIONS OF SECTION 5-1401 OF
THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY TO THIS AGREEMENT.

     SECTION 17.  Further Assurances.

     The Seller and the Purchaser agree to execute and deliver such  instruments
and take  such  further  actions  as the  other  party  may,  from time to time,
reasonably  request in order to  effectuate  the  purposes  and to carry out the
terms of this Agreement.

<PAGE>

     SECTION 18.  Successors and Assigns.

     The rights and  obligations of the Seller under this Agreement shall not be
assigned  by the Seller  without  the prior  written  consent of the  Purchaser,
except that any person into which the Seller may be merged or  consolidated,  or
any  corporation  or other  entity  resulting  from any  merger,  conversion  or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially  all of the business of the Seller,  shall be the successor to the
Seller hereunder.  The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing  Agreement,  and the assignee shall, to the extent of such
assignment,  succeed to the rights and  obligations  hereunder of the Purchaser.
Subject to the foregoing,  this Agreement shall bind and inure to the benefit of
and be  enforceable  by the  Seller  and  the  Purchaser,  and  their  permitted
successors and assigns, and the indemnified parties referred to in Section 9.

     SECTION 19.  Amendments.

     No term or provision of this Agreement may be amended,  waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly  authorized  officer of the party  against  whom
such amendment,  waiver, modification or alteration is sought to be enforced. In
addition,  this  Agreement  may not be changed in any manner  which would have a
material adverse effect on any third party  beneficiary  under Section 12 hereof
without the prior consent of that person.




<PAGE>



     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their  respective  duly  authorized  officers as of the date
first above written.


                                        BOSTON CAPITAL MORTGAGE COMPANY LIMITED
                                        PARTNERSHIP

                                             By:  Boston Capital Mortgage
                                                  Corporation, a general partner


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

                                             By:  Llama Mortgage Services
                                                  Corporation, a general partner


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


                                        DEUTSCHE MORTGAGE & ASSET RECEIVING
                                        CORPORATION

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



<PAGE>

                                    EXHIBIT A


                             MORTGAGE LOAN SCHEDULE

     The  Mortgage  Loan  Schedule  shall set forth,  among  other  things,  the
following information with respect to each Mortgage Loan:

          (a)       the loan number;

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

          (c)       the Mortgage  Rate in effect as of the Cut-off Date and that
                    the Mortgage Loan is a fixed rate Mortgage Loan;

          (d)       the original principal balance;

          (e)       the Stated Principal Balance as of the Cut-off Date;

          (f)       (A) the Maturity Date for each Mortgage  Loan,  and (B) with
                    respect to each Mortgage Loan with an Anticipated  Repayment
                    Date, the Anticipated Repayment Date;

          (g)       the Due Date;

          (h)       whether  such  Mortgage  Loan has an  Anticipated  Repayment
                    Date;

          (i)       the Primary Servicing Fee Rate;

          (j)       whether  the  Mortgage  Loan  is an  Actual/360  Loan  or an
                    Actual/365 Loan; and

          (k)       whether such Mortgage Loan is a Healthcare Loan.

The Mortgage Loan Schedule shall also set forth the aggregate  Stated  Principal
Balance as of the Cut-off Date for all of the Mortgage  Loans.  Such list may be
in the  form of more  than  one  list,  collectively  setting  forth  all of the
information required. Certain of the above-referenced items are described on the
Mortgage Loan Schedule attached hereto.  Certain of the  above-referenced  items
are  described  on Exhibit B-1 and  Exhibit  B-2 to the  Pooling  and  Servicing
Agreement  and are  incorporated  by reference  into the Mortgage  Loan Schedule
attached hereto.

<PAGE>
                                                    Cut-Off Date
 Loan     Loan                                        Principal
Seller   Number    Property Name                       Balance
- ------   ------    -------------                       -------

 BCMC     2727     One Alewife Place                  19,169,231
 BCMC     2831     MetroNorth Business Center         16,950,000
 BCMC     2638     Aggregate Loan Level Information   16,338,514
 BCMC     26381    Springdale Manor
 BCMC     26382    333 Bolivar Street Office Building
 BCMC     2307     1400 Worcester Street              7,983,324
 BCMC    1006-I    Aggregate Loan Level Information   7,948,840
 BCMC    1006-IA   Town Center East
 BCMC    1006-IB   Town Center Post Office
 BCMC    1006-IC   Highlands Post Office
 BCMC    1006-ID   Town Center West
 BCMC    1006-IE   All-In-One-Convenience
 BCMC    1006-IF   Hospitality Center
 BCMC    1006-IG   Sugar Creek Center
 BCMC    1006-IH   A.G. Edwards and Sons
 BCMC    1006-II   Cunningham Corner
 BCMC    1006-IJ   Central Station Convenience
 BCMC     1004     Aggregate Loan Level Information   5,702,558
 BCMC     1004A    Branson Executive Office Park I
 BCMC     1004B    Branson Executive Office Park II
 BCMC     1004C    The Station Retail Center
 BCMC     1004D    McGuffey's Restaurant
 BCMC     1004E    Corporate Woods
 BCMC     1004F    802 South Highway 13
 BCMC     1004G    610 North Ridgeview Drive
 BCMC     1004H    Springfield Probation and 
                   Parole Office Building
 BCMC     1004I    Branson Probation/Parole Building
 BCMC     2397     Office Court at Walton Point       5,485,120
 BCMC     2655     Park Central Shopping Center       4,275,000
 BCMC     2610     Wichita Square Shopping Center     4,125,000
 BCMC     2600     Springbrook Commons Apartments     3,841,251
 BCMC     2639     Stonebridge Apartments             3,828,793
 BCMC     2511     The Willard Building               3,794,182
 BCMC    1006-II   Aggregate Loan Level Information   3,691,817
 BCMC   1006-II1   Cordoba Center
 BCMC   1006-II2   Ponderosa Center
 BCMC   1006-II3   DeSoto Center
 BCMC   1006-II4   Old Lot Sales Building
 BCMC     2746     Lake Place Shopping Center         3,686,056
 BCMC     2594     Northstar Center                   3,500,000
 BCMC     2601     Metropolitan Center North          3,250,000
 BCMC     2571     Borders Books and Music            3,219,943
 BCMC     2697     189 Dean Street                    3,200,000
 BCMC     2793     Souderton Square Shopping Center   3,000,000
 BCMC     2794     Morrisville Square Shopping Center 3,000,000
 BCMC     2391     253 Williams Street                2,950,000
 BCMC     2403     Mitsubishi                         2,793,814
 BCMC    1006-IV   Aggregate Loan Level Information   2,716,187
 BCMC   1006-IV1   Chota Center
 BCMC   1006-IV2   Tennessee Mountain Market
 BCMC   1006-IV3   Village Square
 BCMC   1006-IV4   Mialaquo Center
 BCMC     2675     Chart House Office Building        2,594,130
 BCMC     2289     Groton Townhouse Apartments        2,566,596
 BCMC     2437     260 Second Street                  2,391,035
 BCMC     2795     Doubletree/Blockbuster Center      2,362,500
 BCMC     2158     Regency Plaza                      2,291,627
 BCMC     2528     West Crest Apartments              2,095,026
 BCMC     2516     Granite Mall                       2,000,000
 BCMC     2385     428 Hudson River Road              1,901,444
 BCMC     2157     Colonial Village Shopping Center   1,889,974
 BCMC     1755     Ruffin Road Office Park            1,556,633
 BCMC     1001     Moberly Center I & II              1,243,475
 BCMC     2658     Abbott Point Apartments            1,200,000
 BCMC     2785     Old Montecito Firehouse            1,200,000
 BCMC   1006-III   Aggregate Loan Level Information    821,846
 BCMC   1006-III1  La Plaza Building
 BCMC   1006-III2  La Plaza Texaco & Convenience Store

                   Total                              160,563,918








<PAGE>



                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage  File" for any Mortgage Loan shall,  subject to Section 2(b),
collectively consist of the following documents:

                   (i)     the  original  Note,  endorsed  by  the  most  recent
                           endorsee  prior to the  Trustee  or, if none,  by the
                           Originator,  without recourse,  either in blank or to
                           the order of the Trustee in the following  form: "Pay
                           to the order of LaSalle National Bank, as trustee for
                           the registered  holders of Deutsche  Mortgage & Asset
                           Receiving    Corporation,    Mortgage    Pass-Through
                           Certificates, Series 1998-C1, without recourse";

                  (ii)     the  original  or a copy  of  the  Mortgage  and,  if
                           applicable,   the   originals   or   copies   of  any
                           intervening  assignments  thereof  showing a complete
                           chain  of  assignment  from  the  Originator  of  the
                           Mortgage  Loan to the most recent  assignee of record
                           thereof  prior to the  Trustee,  if any, in each case
                           with evidence of recording indicated thereon;

                 (iii)     an original assignment of the Mortgage, in recordable
                           form,  executed by the most recent assignee of record
                           thereof  prior to the  Trustee  or,  if none,  by the
                           Originator,  either  in  blank  or in  favor  of  the
                           Trustee (in such capacity);

                  (iv)     the original or a copy of the related  Assignment  of
                           Leases, Rents and Profits (if such item is a document
                           separate from the Mortgage) and, if  applicable,  the
                           originals  or copies of any  intervening  assignments
                           thereof  showing a complete chain of assignment  from
                           the  Originator  of the  Mortgage  Loan  to the  most
                           recent  assignee  of  record  thereof  prior  to  the
                           Trustee,  if  any,  in each  case  with  evidence  of
                           recording thereon;

                   (v)     an original  assignment of any related  Assignment of
                           Leases, Rents and Profits (if such item is a document
                           separate  from the  Mortgage),  in  recordable  form,
                           executed  by  the  most  recent  assignee  of  record
                           thereof  prior to the  Trustee  or,  if none,  by the
                           Originator,  either  in  blank  or in  favor  of  the
                           Trustee (in such capacity),  which  assignment may be
                           included as part of the  corresponding  assignment of
                           Mortgage referred to in clause (iii) above;

                  (vi)     an original or copy of any related security agreement
                           (if  such  item  is  a  document  separate  from  the
                           Mortgage) and, if applicable, the originals or copies
                           of any  intervening  assignments  thereof  showing  a
                           complete  chain of assignment  from the Originator of
                           the  Mortgage  Loan to the most  recent  assignee  of
                           record thereof prior to the Trustee, if any;

                 (vii)     an  original   assignment  of  any  related  security
                           agreement  (if such item is a document  separate from
                           the Mortgage) executed by the most recent assignee of
                           record  thereof  prior to the Trustee or, if none, by
                           the  Originator,  either  in blank or in favor of the
                           Trustee (in such capacity),  which  assignment may be
                           included as part of the  corresponding  assignment of
                           Mortgage referred to in clause (iii) above;

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

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

                   (x)     the  original  or a  copy  of  any  guaranty  of  the
                           obligations of the mortgagor  under the Mortgage Loan
                           together  with (A) if  applicable,  the  original  or
                           copies  of  any   intervening   assignments  of  such
                           guaranty  showing a complete chain of assignment from
                           the  Originator  of the  Mortgage  Loan  to the  most
                           recent assignee thereof prior to the Trustee, if any,
                           and  (B) an  original  assignment  of  such  guaranty
                           executed by the most recent assignee thereof prior to
                           the Trustee or, if none, by the Originator;

                  (xi)     (A) file or  certified  copies  of any UCC  financing
                           statements  and  continuation  statements  which were
                           filed  in  order  to  perfect   (and   maintain   the
                           perfection  of)  any  security  interest  held by the
                           Originator of the Mortgage Loan (and each assignee of
                           record prior to the Trustee) in and to the personalty
                           of the mortgagor at the  Mortgaged  Property (in each
                           case with evidence of filing  thereon) and which were
                           in the possession of the Seller (or its agent) at the
                           time the Mortgage Files were delivered to the Trustee
                           and (B) if any such  security  interest is  perfected
                           and  the  earlier  UCC   financing   statements   and
                           continuation statements were in the possession of the
                           Seller,  a UCC  financing  statement  executed by the
                           most recent  assignee of record  prior to the Trustee
                           or,  if  none,  by  the  Originator,  evidencing  the
                           transfer of such security  interest,  either in blank
                           or in favor of the Trustee;

                 (xii)     the original or a copy of the power of attorney (with
                           evidence  of  recording   thereon,   if  appropriate)
                           granted by the  Mortgagor  if the  Mortgage,  Note or
                           other  document or  instrument  referred to above was
                           signed on behalf of the  Mortgagor  pursuant  to such
                           power of attorney;

                (xiii)     if the  Mortgagor  has a  leasehold  interest  in the
                           related Mortgaged Property, the original ground lease
                           or a copy thereof;

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

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

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

                (xvii)     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;

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

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

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.  The original  assignments referred to in clauses
(iii),  (v), (vii) and (x)(B),  may be in the form of one or more instruments in
recordable form in any applicable filing offices.




<PAGE>



                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS

     With  respect to each  Mortgage  Loan,  the Seller  hereby  represents  and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, except as set forth on Schedule C-1 hereto that:

     (i) Ownership of Mortgage Loans.  Immediately prior to the transfer thereof
to the Purchaser,  the Seller had good and marketable title to, and was the sole
owner and holder of, such  Mortgage  Loan,  free and clear of any and all liens,
encumbrances and other interests on, in or to such Mortgage Loan (other than, in
certain  cases,  the right of a  subservicer  to directly  service such Mortgage
Loan).  Such  transfer  validly  assigns  ownership of such Mortgage Loan to the
Purchaser free and clear of any pledge, lien, encumbrance or security interest.

     (ii) Authority to Transfer  Mortgage  Loans.  The Seller has full right and
authority to sell,  assign and transfer such Mortgage  Loan. No provision of the
Note,  Mortgage or other loan document  relating to such Mortgage Loan prohibits
or restricts the Seller's right to assign or transfer such Mortgage Loan.

     (iii) Mortgage Loan Schedule.  The information  pertaining to such Mortgage
Loan set  forth in the  Mortgage  Loan  Schedule  was  true and  correct  in all
material respects as of the Cut-off Date.

     (iv)  Payment  Record.  Such  Mortgage  Loan was not  delinquent  as of the
Cut-off Date (giving effect to any applicable  grace periods),  and has not been
during the  twelve-month  period prior  thereto,  30 days or more  delinquent in
respect of any debt service payment required  thereunder,  without giving effect
to any applicable grace period.

     (v) Permitted Encumbrances.  The related Mortgage constitutes a valid first
lien upon the  related  Mortgaged  Property,  including  all  buildings  located
thereon and all fixtures attached  thereto,  such lien being subject only to (A)
the lien of current real property taxes and assessments not yet due and payable,
(B) covenants,  conditions and restrictions,  rights of way, easements and other
matters  of  public  record,  and (C)  exceptions  and  exclusions  specifically
referred to in the lender's title insurance  policy issued or, as evidenced by a
"marked-up"  commitment,  to be issued in  respect  of such  Mortgage  Loan (the
exceptions  set forth in the  foregoing  clauses (A), (B) and (C)  collectively,
"Permitted   Encumbrances").   The  Permitted  Encumbrances  do  not  materially
interfere with the security intended to be provided by the related Mortgage, the
current  use or  operation  of the  related  Mortgaged  Property  or the current
ability of the Mortgaged Property to generate net operating income sufficient to
service the Mortgage  Loan. If the  Mortgaged  Property is operated as a nursing
facility,  a  hospitality  property or a  multifamily  property,  the  Mortgage,
together  with  any  separate  security  agreement,  similar  agreement  and UCC
financing statement, if any, establishes and creates a first priority, perfected
security interest,  to the extent such security interest can be perfected by the
recordation  of a Mortgage or the filing of a UCC  financing  statement,  in all
personal  property  owned by the  Mortgagor  that is used in, and is  reasonably
necessary to, the operation of the related Mortgaged Property.

     (vi) Title  Insurance.  The lien of the  related  Mortgage is insured by an
ALTA lender's  title  insurance  policy ("Title  Policy"),  or its equivalent as
adopted in the applicable jurisdiction,  issued by a nationally recognized title
insurance company, insuring the originator of such Mortgage Loan, 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 Permitted Encumbrances (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 such loan).  Each Title  Policy (or, if it has yet to be issued,  the
coverage to be  provided  thereby)  is in full force and  effect,  all  premiums
thereon have been paid and, to the Seller's  knowledge,  no material claims have
been made  thereunder  and no claims have been paid  thereunder.  The Seller has
not, by act or omission, done anything that would materially impair the coverage
under such Title Policy.  Immediately  following the transfer and  assignment of
the related  Mortgage Loan to the Trustee,  such Title Policy (or, if it has yet
to be issued,  the coverage to be provided thereby) will inure to the benefit of
the Trustee  without the consent of or notice to the  insurer.  To the  Seller's
actual  knowledge,  the insurer that issued such Title Policy is qualified to do
business in the state in which the related Mortgaged Property is located,

     (vii) No Waivers by Seller of Material Defaults.  The Seller has not waived
any material default,  breach, violation or event of acceleration existing under
the related Mortgage or Note.

     (viii) No Offsets,  Defenses or  Counterclaims.  There is no valid  offset,
defense or counterclaim to such Mortgage Loan.

     (ix)  Condition  of  Property;  Condemnation.  Except  as set  forth in any
engineering  report  prepared in connection with the origination of (or obtained
in  connection  with or otherwise  following the Seller's  acquisition  of) such
Mortgage Loan,  the related  Mortgaged  Property is, to the Seller's  knowledge,
free and clear of any damage  that would  materially  and  adversely  affect its
value as security for such Mortgage Loan. The Seller has no actual notice of the
commencement of a proceeding for the condemnation of all or any material portion
of the related Mortgaged Property.

     (x) Compliance with Usury Laws. Except with respect to provisions  relating
to default interest,  yield maintenance  charges and prepayment  premiums,  such
Mortgage Loan complied with all  applicable  usury laws in effect at its date of
origination.

     (xi) Full  Disbursement  of Mortgage  Loan  Proceeds.  The proceeds of such
Mortgage Loan have been fully  disbursed and there is no requirement  for future
advances thereunder.

     (xii) Enforceability. The related Note and Mortgage and all other documents
and instruments  evidencing,  guaranteeing,  insuring or otherwise securing such
Mortgage Loan have been duly and properly  executed by the parties thereto,  and
each is the legal, valid and binding obligation of the maker thereof (subject to
any non-recourse provisions contained in any of the foregoing agreements and any
applicable state  anti-deficiency  legislation),  enforceable in accordance with
its terms, except as such enforcement may be limited by bankruptcy,  insolvency,
reorganization,  receivership, moratorium or other laws relating to or affecting
the  rights  of  creditors   generally  and  by  general  principles  of  equity
(regardless of whether such  enforcement is considered in a proceeding in equity
or at  law)  and  excluding  provisions  relating  to  default  interest,  yield
maintenance charges or prepayment premiums.

     (xiii) Insurance.  All improvements upon the related Mortgaged Property are
insured against loss by hazards of extended  coverage in an amount (subject to a
customary  deductible)  at least  equal  to the  lesser  of (1) the  outstanding
principal  balance of such Mortgage Loan, (2) 100% of the full  replacement cost
of the  improvements  located  on such  Mortgaged  Property  and  (3)  the  full
insurable  actual  cash  value  of such  improvements,  and the  related  hazard
insurance policy contains  appropriate  endorsements to avoid the application of
co-insurance   and  does  not  permit   reduction  in  insurance   proceeds  for
depreciation.  If any  portion  of the  improvements  on the  related  Mortgaged
Property was, at the time of the  origination  of such Mortgage Loan, in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having  special  flood  hazards,  and flood  insurance  was  available,  a flood
insurance policy meeting any requirements of the then current  guidelines of the
Federal  Insurance  Administration  is in  effect  with a  generally  acceptable
insurance carrier, in an amount representing coverage not less than the least of
(1) the  outstanding  principal  balance  of such  Mortgage  Loan,  (2) the full
insurable actual cash value of such Mortgaged  Property,  (3) the maximum amount
of  insurance  available  under the National  Flood  Insurance  Act of 1968,  as
amended,  and (4) 100% of the replacement  cost of the  improvements  located on
such Mortgaged  Property.  The Mortgage  requires the Mortgagor to maintain such
insurance  in respect of the  Mortgaged  Property in  addition to  comprehensive
general liability  insurance in amounts generally required by the Seller, and at
least six months rental or business interruption  insurance.  All such insurance
required by the Mortgage to be  maintained is in full force and effect and names
the  Originator,  the  Seller  or their  respective  successors  or  assigns  as
mortgagee, loss payee or additional insured. Each such insurance policy requires
prior notice to the holder of the Mortgage of termination or  cancellation,  and
no such  notice  has been  received,  including  any  notice  of  nonpayment  of
premiums, that has not been cured.

     (xiv) Environmental  Condition.  The related Mortgaged Property was subject
to one or more environmental site assessments,  studies or reviews (or an update
of a  previously  conducted  assessment,  study or  review),  which  was  (were)
performed  on  behalf  of the  Seller,  or as to which the  related  report  was
delivered to the Seller in connection  with its  origination  or  acquisition of
such Mortgage  Loan; and the Seller,  having made no  independent  inquiry other
than  reviewing  the  resulting   report(s)  or  studies  and/or   employing  an
environmental  consultant  to  perform or review  the  assessment(s)  referenced
herein, has no knowledge of any material and adverse environmental conditions or
circumstance  affecting  such  Mortgaged  Property that was not disclosed in the
related  report(s) or studies.  The Seller has not taken any action with respect
to such Mortgage Loan or the related  Mortgaged  Property that could subject the
Purchaser, or its successors and assigns in respect of the Mortgage Loan, to any
liability  under the  Comprehensive  Environmental  Response,  Compensation  and
Liability Act of 1980, as amended  ("CERCLA") or any other  applicable  federal,
state or local  environmental  law,  and the 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 the related Mortgaged Property that was
not disclosed in the related report.  The related  Mortgage or loan documents in
the related  Mortgage File requires the Mortgagor to comply with all  applicable
federal, state and local environmental laws and regulations.

     (xv) No  Cross-Collateralization  with Other Mortgage Loans.  Such Mortgage
Loan is not  cross-collateralized  with  any  mortgage  loan  that  will  not be
included in the Trust Fund.

     (xvi) Waivers and Modifications.  The terms of the related Mortgage and the
Note  have not been  impaired,  waived,  altered  or  modified  in any  material
respect, except as specifically set forth in the related Mortgage File.

     (xvii) Taxes and Assessments.  There are no delinquent taxes, ground rents,
assessments for improvements or other similar  outstanding charges affecting the
related  Mortgaged  Property which are or may become a lien of priority equal to
or  higher  than  the  lien  of the  related  Mortgage.  For  purposes  of  this
representation  and warranty,  real property taxes and assessments  shall not be
considered  unpaid until the date on which interest  and/or  penalties  would be
payable thereon.

     (xviii) Mortgagor's Interest in Mortgaged Property.  Except with respect to
Mortgage  Loans the  Mortgagor  of which is a lessee  under a ground  lease of a
Mortgaged Property or a combination of a ground lease and a fee simple interest,
the interest of the related Mortgagor in the related Mortgaged Property consists
of a fee simple estate in real property.

     (xix) Whole Loan. Except as set forth on Schedule C-1 hereto, each Mortgage
Loan is a whole loan.

     (xx) Valid  Assignment.  The assignment of the related Mortgage referred to
in clause (iii) of Exhibit B constitutes the legal, valid and binding assignment
of such Mortgage from the relevant  assignor to the Trustee.  The  Assignment of
Leases set forth in the  Mortgage or  separate  from the  related  Mortgage  and
related to and delivered in connection  with each Mortgage Loan  establishes and
creates  a  valid,  subsisting  and,  subject  only to  Permitted  Encumbrances,
enforceable  first  priority lien and first  priority  security  interest in the
related  Mortgagor's  interest  in all  leases,  subleases,  licenses  or  other
agreements,  to the extent  permitted  by law,  pursuant  to which any person is
entitled  to occupy,  use or  possess  all or any  portion of the real  property
subject to the related Mortgage, and each assignor thereunder has the full right
to assign the same,  to the extent  permitted by law. The related  assignment of
any Assignment of Leases, not included in a Mortgage,  executed and delivered in
favor of the Trustee is in recordable  form and  constitutes a legal,  valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the  assignor's  right,  title and interest in, to and under such  Assignment of
Leases.

     (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that are,
as of the Closing Date, required to be deposited with the mortgagee or its agent
have been so deposited.

     (xxii) No Mechanics' or Materialmen's  Liens. As of the date of origination
of such  Mortgage  Loan and, to the actual  knowledge  of the Seller,  as of the
Closing Date,  the related  Mortgaged  Property was and is free and clear of any
mechanics' and materialmen's liens or liens in the nature thereof which create a
lien prior to that  created by the  related  Mortgage,  except  those  which are
insured against by the Title Policy referred to in (vi) above.

     (xxiii) No Material  Encroachments.  To the  Seller's  knowledge  (based on
surveys and/or title  insurance  obtained in connection  with the origination of
such Mortgage Loan), as of the date of such origination, no improvement that was
included  for the  purpose of  determining  the  appraised  value of the related
Mortgaged  Property at the time of origination of such Mortgage Loan lay outside
the boundaries and building  restriction  lines of such property to any material
extent  (unless  affirmatively  covered  by  the  Title  Policy  referred  to in
paragraph (vi) above),  and no improvements on adjoining  properties  encroached
upon such Mortgaged Property to any material extent. To the Seller's  knowledge,
based upon  opinions of counsel,  endorsement  to such Title Policy and/or other
due diligence  customarily  performed by the Seller, the improvements located on
or forming part of such Mortgaged  Property comply in all material respects with
applicable  zoning  laws and  ordinances  (except  to the  extent  that they may
constitute legal nonconforming uses).

     (xxiv) No Material Default. (A) To the Seller's knowledge,  there exists no
material default,  breach or event of acceleration under the related Mortgage or
Note, and (B) the Seller has not received actual notice of any event (other than
payments  due but not yet  delinquent)  that,  with the  passage of time or with
notice and the expiration of any grace or cure period,  would  constitute such a
material default, breach or event of acceleration;  provided, however, that this
representation  and  warranty  does not  cover any  default,  breach or event of
acceleration  that  specifically  pertains  to any matter  otherwise  covered or
addressed by any other representation and warranty made by the Seller herein.

     (xxv) Inspection. In connection with the origination or acquisition of each
Mortgage Loan, the Seller  inspected or caused to be inspected  (either directly
by the Seller, by its correspondent or by a third party) the Mortgaged Property.

     (xxvi) No Equity  Participation  or  Contingent  Interest.  Except  for any
related Excess Interest,  the Mortgage Loan contains no equity  participation by
the lender,  and does not provide for any  contingent or additional  interest in
the form of participation in the cash flow of the related Mortgaged Property, or
for negative amortization.

     (xxvii) No Advances of Funds.  No holder of the  Mortgage  Loan has, to the
Seller's knowledge,  advanced funds or induced,  solicited or knowingly received
any advance of funds from a party other than the owner of the related  Mortgaged
Property  (other than a tenant  required to make its lease payments  directly to
the holder of the  related  Mortgage  Loan),  directly  or  indirectly,  for the
payment of any amount required by the Mortgage Loan.

     (xxviii) Licenses,  Permits,  Etc. To the Seller's knowledge,  based on due
diligence  customarily performed in the origination of comparable mortgage loans
by the Seller,  as of the date of  origination  of the  Mortgage  Loan,  (i) the
related  Mortgagor  or  operator  of  the  related  Mortgaged  Property  was  in
possession  of all material  licenses,  permits and  authorizations  required by
applicable  laws  for the  ownership  and  operation  of the  related  Mortgaged
Property as it was then operated,  and, (ii) if a related Mortgaged  Property is
improved by a skilled nursing,  congregate care or assisted living facility, the
most recent inspection or survey by governmental authorities having jurisdiction
in connection with such licenses,  permits and  authorizations did not cite such
Mortgaged Property for material  violations (which shall include only "Level IV"
(or equivalent)  violations in the case of skilled nursing  facilities) that had
not been cured or as to which a plan of correction had not been submitted to and
accepted  by  such  governmental  authorities.   To  the  extent  such  facility
participates  in Medicaid or  Medicare,  the Seller has not  received any notice
that such  facility  is not in  compliance  in all  material  respects  with the
requirements of such program, such that such facility's continued  participation
in such program be adversely affected.

     (xxix) Servicing. The servicing and collection practices used by Seller and
its  designees  with  respect  to the  Mortgage  Loan have been in all  material
respects legal, proper and prudent and have met industry standards for servicing
of commercial mortgage loans.

     (xxx)  Customary  Remedies.  The related  Mortgage or Note,  together  with
applicable state law, contains customary and enforceable  provisions (subject to
the  exceptions  set forth in paragraph  (xii)) such as to render the rights and
remedies of the holders thereof adequate for the practical  realization  against
the  related  Mortgaged  Property  of the  principal  benefits  of the  security
intended to be provided thereby.

     (xxxi) The indebtedness  evidenced by a Mortgage Loan is not convertible to
an  ownership  interest  in  the  related  Mortgaged  Property  or  the  related
Mortgagor.

     (xxxii) Insurance and Condemnation  Proceeds. The related Mortgage provides
that  insurance  proceeds and  condemnation  proceeds will be applied  either to
restore or repair  the  Mortgaged  Property,  or to repay the  principal  of the
Mortgage Loan.

     (xxxiii)  LTV.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (A) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (1) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the Mortgage Loan or (2) at the Closing Date at least equal to 80 percent of the
principal balance of the Mortgage Loan on such date;  provided that for purposes
hereof,  the fair  market  value of the real  property  interest  must  first be
reduced  by (X) the  amount of any lien on the real  property  interest  that is
senior to the Mortgage Loan and (Y) a  proportionate  amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is  cross-collateralized  with  such  Mortgage  Loan,  in which  event  the
computation described in clauses (1) and (2) of this paragraph (xxxiii) shall be
made on a pro rata  basis in  accordance  with the  fair  market  values  of the
Mortgaged Properties securing such  cross-collateralized  Mortgage Loans; or (B)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.86OG-2(a)(1)(ii)).

     (xxxiv)  LTV  and  Significant  Modifications.  If the  Mortgage  Loan  was
"significantly  modified" prior to the Closing Date so as to result in a taxable
exchange  under Section 1001 of the Code, it either (A) was modified as a result
of the default or  reasonably  foreseeable  default of such Mortgage Loan or (B)
satisfies  the  provisions  of  either  clause  (A)(1)  of  paragraph   (xxxiii)
(substituting  the date of the last such  modification for the date the Mortgage
Loan was  originated)  or clause  (A)(2) of paragraph  (xxxiii),  including  the
proviso thereto.

     (xxxv) Litigation.  To the Seller's actual knowledge,  there are no pending
actions,  suits or proceedings by or before any court or governmental  authority
against or affecting  the related  Mortgagor or the related  Mortgaged  Property
that, if determined  adversely to such  Mortgagor or Mortgaged  Property,  would
materially  and  adversely  affect the value of the  Mortgaged  Property  or the
ability of the  Mortgagor to pay  principal,  interest or any other  amounts due
under such Mortgage Loan.

     (xxxvi) Leasehold Estate.  Each Mortgaged  Property consists of the related
Mortgagor's fee simple estate in real estate or, if the related Mortgage Loan is
secured in whole or in part by the  interest of a Mortgagor  as a lessee under a
ground  lease  of a  Mortgaged  Property  (a  "Ground  Lease"),  by the  related
Mortgagor's  interest in the Ground Lease but not by the related fee interest in
such Mortgaged  Property (the "Fee Interest") or if the Mortgage Loan is secured
in whole or in part by a Ground Lease and a Fee Interest,  either (1) the ground
lessor's  fee  interest is  subordinated  to the lien of the Mortgage or (2) the
following apply to such Ground Lease:

          (a)       To the actual knowledge of the Seller,  such Ground Lease or
                    a memorandum thereof has been or will be duly recorded; such
                    Ground  Lease  (or the  related  estoppel  letter  or lender
                    protection  agreement between the Seller and related lessor)
                    permits  the  interest  of  the  lessee   thereunder  to  be
                    encumbered  by the related  Mortgage;  and there has been no
                    material  change in the payment  terms of such Ground  Lease
                    since the origination of the related Mortgage Loan, with the
                    exception   of  material   changes   reflected   in  written
                    instruments that are a part of the related Mortgage File;

          (b)       The lessee's interest in such Ground Lease is not subject to
                    any liens or encumbrances  superior to, or of equal priority
                    with, the related  Mortgage,  other than the ground lessor's
                    related fee interest and Permitted Encumbrances;

          (c)       Except as set forth on Schedule C-1 hereto,  the Mortgagor's
                    interest in such Ground Lease is assignable to the Purchaser
                    and its  successors  and assigns upon notice to, but (except
                    in the  case  where  such  consent  cannot  be  unreasonably
                    withheld) without the consent of, the lessor thereunder (or,
                    if such consent is required,  it has been obtained  prior to
                    the Closing  Date) and, in the event that it is so assigned,
                    is further  assignable by the  Purchaser and its  successors
                    and  assigns  upon notice to, but without the need to obtain
                    the consent  of, such lessor  (except in the case where such
                    consent cannot be unreasonably withheld);

          (d)       Such  Ground  Lease is in full  force  and  effect,  and the
                    Seller has  received  no notice that an event of default has
                    occurred thereunder,  and, to the Seller's actual knowledge,
                    there exists no condition  that, but for the passage of time
                    or the giving of notice,  or both,  would result in an event
                    of default under the terms of such Ground Lease;

          (e)       Such Ground Lease, or an estoppel letter or other agreement,
                    requires  the lessor  under such Ground Lease to give notice
                    of any default by the lessee to the mortgagee, provided that
                    the  mortgagee  has  provided  the lessor with notice of its
                    lien in accordance with the provisions of such Ground Lease,
                    and  such  Ground  Lease,  or an  estoppel  letter  or other
                    agreement,  further  provides that no notice of  termination
                    given  under such  Ground  Lease is  effective  against  the
                    mortgagee unless a copy has been delivered to the mortgagee;

          (f)       A   mortgagee   is   permitted  a   reasonable   opportunity
                    (including,   where  necessary,   sufficient  time  to  gain
                    possession  of the  interest of the lessee under such Ground
                    Lease) to cure any default under such Ground Lease, which is
                    curable  after the  receipt  of notice of any such  default,
                    before the  lessor  thereunder  may  terminate  such  Ground
                    Lease;

          (g)       Such  Ground  Lease  has an  original  term  (including  any
                    extension  options set forth therein) which extends not less
                    than  ten  years  beyond  the  Stated  Maturity  Date of the
                    related Mortgage Loan;

          (h)       Except as set forth on Schedule C-1 hereto,  under the terms
                    of  such  Ground  Lease  and  the  related  Mortgage,  taken
                    together,  any  related  insurance  proceeds  other  than in
                    respect  of a total or  substantially  total loss 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 (except in such cases where a provision entitling
                    another party to hold and disburse  such proceeds  would not
                    be  viewed  as   commercially   unreasonable  by  a  prudent
                    commercial  mortgage  lender),  or to  the  payment  of  the
                    outstanding  principal balance of the Mortgage Loan together
                    with any accrued interest thereon;

          (i)       Such  Ground  Lease  does not  impose  any  restrictions  on
                    subletting  which  would  be  viewed,  as  of  the  date  of
                    origination of the related  Mortgage  Loan, as  commercially
                    unreasonable by the Seller; and such Ground Lease contains a
                    covenant that the lessor thereunder is not permitted, in the
                    absence of an uncured  default,  to disturb the  possession,
                    interest or quiet  enjoyment of any subtenant of the lessee,
                    or in any manner,  which would  materially  adversely affect
                    the security provided by the related Mortgage; and

          (j)       Except as set forth on  Schedule  C-1  hereto,  such  Ground
                    Lease requires the lessor to enter into a new lease with the
                    Seller  or its  successors  or  assigns  in the  event  of a
                    termination  of the  Ground  Lease by reason of a default by
                    the Mortgagor under the Ground Lease, including rejection of
                    the Ground Lease in a bankruptcy proceeding.

     (xxxvii)  Deed of Trust.  If the  related  Mortgage  is a deed of trust,  a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated and serving under such Mortgage.

     (xxxviii)  Lien  Releases.  Except in cases where either (a) a release of a
portion  of the  Mortgaged  Property  was  contemplated  at  origination  of the
Mortgage  Loan and such  portion was not  considered  material  for  purposes of
underwriting   the  Mortgage  Loan  or  (b)  release  is  conditioned  upon  the
satisfaction of certain underwriting and legal requirements and the payment of a
release price,  the related Note or Mortgage does not require the holder thereof
to release all or any  portion of the  Mortgaged  Property  from the lien of the
related  Mortgage  except  upon  payment in full of all  amounts  due under such
Mortgage Loan.

     (xxxix)  Junior  Liens.  Except as set forth on Schedule  C-1  hereto,  the
Mortgage Loan does not permit the related Mortgaged Property to be encumbered by
any lien junior to or of equal  priority  with the lien of the related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar conditions specified therein.

     (xl) Due-On-Sale;  Due-On-Encumbrance.  Except as set forth in Schedule C-1
hereto,  each related  Mortgage or Loan  Agreement  contains  provisions for the
acceleration  of the payment of the unpaid  principal  balance of such  Mortgage
Loan  if,  without  complying  with the  requirements  of the  Mortgage  or Loan
Agreement,  the related Mortgaged Property, or any interest therein, is directly
or  indirectly  transferred  or  sold  (except  for  a  one-time  transfer),  or
encumbered in connection with subordinate financing.

     (xli) Mortgagor Bankruptcy. To the Seller's knowledge, the Mortgagor is not
a debtor in any state or federal bankruptcy or insolvency proceeding.

     (xlii) Defeasance Provisions.  Any Mortgage Loan which contains a provision
for any defeasance of mortgage collateral either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of March 1,  1998),  (ii) only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     (xliii) Release or Substitution of Collateral.  Such Mortgage Loan does not
permit the release or substitution of collateral if such release or substitution
(a) would  constitute a "significant  modification" of such Mortgage Loan within
the meaning of Treas. Reg. ss.1.1001-3 or (b) would cause such Mortgage Loan not
to be a "qualified  mortgage"  within the meaning of Section  860G(a)(3)  of the
Code (without regard to clauses (A)(i) or (A)(ii) thereof).

     It is understood  and agreed that the  representations  and  warranties set
forth in this Exhibit C shall survive delivery of the respective  Mortgage Files
to the  Purchaser  and/or  the  Trustee  and shall  inure to the  benefit of the
Purchaser,  and its successors  and assigns  (including  without  limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment.




<PAGE>
                                                                            BCMC
                                                                            ----


                            SCHEDULE C-1 TO EXHIBIT C

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


The  following  Mortgage  Loans  are  excepted  from  the   representations  and
warranties contained in the corresponding paragraph in Exhibit C:

(v) and (xxxv) - BCMC Loan #2307 - $8,000,000

         A lis  pendens  has been  filed by a partner  of a former  owner of the
         property in connection with a lawsuit which  challenges the validity of
         a  foreclosure  sale of the  property.  An  indemnity  in the amount of
         $10,700,000  runs from GECC to the title  company,  the then lender and
         any  successor  holders of the loan for any loss suffered in connection
         with a successful  prosecution  of litigation.  In addition,  the title
         policy insures BCMC and its successors against a reversion of title.

(xxxvi(2)(j) - BCMC Loan #2746 - $3,690,000

The Ground Lease does not require  lesser to enter into a new lease in the event
of a termination of the Ground Lease.

OTHER LOAN DISCLOSURES (but do not fit in the exceptions to Exhibit C)

         1)       BCMC Loan #2600 - $3,850,000

                  An  affiliate  of  Boston  Capital  Mortgage  Company  Limited
                  Partnership  is a special  limited  partner in this Section 42
                  Tax Credit Loan (LIHTC) and participates in the equity.

         2)       BCMC Loans #1006-I, 1006-II, 1006-III and 1006-IV;

                  The loans allow the  Borrower to  partially  prepay 25% of the
                  loan amount  without  penalty or yield  maintenance  after the
                  lockout period.




<PAGE>



                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                       Certificate of Officer of [SELLER]
                       ----------------------------------

     I, ---------------------------,  a ------------------------------------ of
- ---------------------- (the "Seller"), hereby certify as follows:

     The Seller is a corporation  duly organized and validly  existing under the
laws of the State of ----------.

     Attached hereto as Exhibit I are true and correct copies of the Certificate
of Incorporation  and By-Laws of the Seller,  which Certificate of Incorporation
and By-Laws are on the date hereof, and have been at all times in full force and
effect.

     To the best of my knowledge,  no proceedings  looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person listed below is and has been duly elected and qualified officer
or  authorized  signatory of the Seller and his or her genuine  signature is set
forth opposite his or her name:

           Name                      Office                  Signature
           ----                      ------                  ---------




     Each person  listed  above who  signed,  either  manually  or by  facsimile
signature, the Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the
"Purchase  Agreement"),  between  the  Seller  and  Deutsche  Mortgage  &  Asset
Receiving  Corporation  providing for the purchase by Deutsche  Mortgage & Asset
Receiving  Corporation  from the  Seller  of the  Mortgage  Loans,  was,  at the
respective  times of such signing and delivery,  duly authorized or appointed to
execute such documents in such  capacity,  and the signatures of such persons or
facsimiles thereof appearing on such documents are their genuine signatures.

     Capitalized  terms not otherwise  defined herein have the meanings assigned
to them in the Purchase Agreement.



<PAGE>



     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
- ---------- --, 1998.


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

     I, [name],  [title],  hereby  certify that  ---------- is a duly elected or
appointed, as the case may be, qualified and acting ---------- of the Seller and
that the signature appearing above is his or her genuine signature.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
- ---------- --, 1998.


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




<PAGE>



                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER

                             Certificate of [SELLER]
                             -----------------------



     In connection  with the  execution  and delivery by  ----------------------
(the "Seller") of, and the consummation of the transaction contemplated by, that
certain  Mortgage  Loan  Purchase  Agreement,  dated as of March  1,  1998  (the
"Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving Corporation
and the Seller,  the Seller hereby  certifies that (i) the  representations  and
warranties  of the Seller in the Purchase  Agreement are true and correct in all
material  respects  at and as of the date hereof with the same effect as if made
on the date hereof, and (ii) the Seller has, in all material respects,  complied
with all the  agreements  and  satisfied  all the  conditions  on its part to be
performed or satisfied  at or prior to the date  hereof.  Capitalized  terms not
otherwise  defined  herein have the  meanings  assigned to them in the  Purchase
Agreement.

     Certified this ----- day of ----------, 1998.


                                               [SELLER]


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




<PAGE>



                                  EXHIBIT D-3A

                       FORM OF CORPORATE OPINION OF SELLER






                                  March 1, 1998






Addressees Listed on Schedule A

                  Re:      Deutsche  Mortgage  &  Asset  Receiving  Corporation,
                           Commercial Mortgage Pass-Through Certificates, Series
                           1998 C-1
                           -----------------------------------------------------



Ladies and Gentlemen:

     We are  rendering  this  opinion  letter  pursuant  to Section  8(e) of the
Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the "Mortgage Loan
Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving  Corporation
(the "Depositor") and  --------------------------------------,  a --------------
corporation (the "Seller"),  relating to the sale by the Seller and the purchase
by the Depositor of the Mortgage  Loans. We have acted as special counsel to the
Seller in connection with the aforementioned transaction. Capitalized terms used
herein but not defined  herein have the  respective  meanings  given them in the
Mortgage Loan Purchase Agreement.

     In rendering the opinions set forth below, we have examined and relied upon
the  originals,  copies or specimens,  certified or otherwise  identified to our
satisfaction,  of the Mortgage Loan Purchase  Agreement,  and such certificates,
corporate and public records,  agreements and  instruments and other  documents,
including,  among other things, the documents  delivered on the Closing Date, as
we have deemed  appropriate as a basis for the opinions expressed below. In such
examination we have assumed the genuineness of all signatures,  the authenticity
of all documents,  agreements and instruments submitted to us as originals,  the
conformity to original  documents,  agreements and instruments of all documents,
agreements  and  instruments  submitted  to  us  as  copies  or  specimens,  the
authenticity  of the originals of such  documents,  agreements  and  instruments
submitted  to us as copies or  specimens,  and the  accuracy  of the matters set
forth in the documents,  agreements and instruments we reviewed. As to any facts
material  to such  opinions  that  were not  known to us,  we have  relied  upon
statements  and  representations  of officers and other  representatives  of the
Seller.

     We have also  assumed  (other  than with  respect to the  Seller)  that all
documents,  agreements and instruments have been duly  authorized,  executed and
delivered by all parties thereto,  that all such parties had the power and legal
right to execute and deliver all such documents, agreements and instruments, and
that  such  documents,   agreements  and  instruments  are  valid,  binding  and
enforceable  obligations  of such parties.  As used herein,  "to our  knowledge"
means the conscious awareness,  without independent  investigation,  of facts or
other   information  by  any  lawyer  in  our  firm  actively  involved  in  the
transactions contemplated by the Mortgage Loan Purchase Agreement.

     We express no opinion  concerning the laws of any  jurisdiction  other than
the laws of the  State of New York and  [-------------------],  where  expressly
referred to herein,  the federal  laws of the United  States of America (in each
case without regard to conflicts of laws principles).

     Based upon and subject to the foregoing, we are of the opinion that:

                  1. The Seller is a corporation validly existing under the laws
         of the  State  of  ----------------,  with  full  corporate  power  and
         authority  to execute,  deliver and perform its  obligations  under the
         Mortgage Loan Purchase Agreement and all the transactions  contemplated
         thereby,  including,  but not  limited to, the power and  authority  to
         sell,  assign and transfer the Mortgage  Loans in  accordance  with the
         Mortgage  Loan Purchase  Agreement,  the Seller has taken all necessary
         action to authorize  the  execution,  delivery and  performance  of the
         Mortgage Loan Purchase  Agreement by it, and the Mortgage Loan Purchase
         Agreement has been duly authorized, executed and delivered by it.

                  2. The Mortgage  Loan Purchase  Agreement is the legal,  valid
         and binding obligation of the Seller, enforceable against the 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 the
         rights of  creditors  of banks,  and by  general  principles  of equity
         (regardless of whether  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 Mortgage  Loan Purchase
         Agreement by the Seller and the  performance of its  obligations  under
         the  Mortgage  Loan  Purchase  Agreement  will  not  conflict  with any
         provision of any law or regulation  to which the Seller is subject,  or
         conflict with,  result in a breach of or constitute a default under any
         of the terms,  conditions or provisions of the Seller's  organizational
         documents or by-laws or, to our  knowledge,  any material  agreement or
         instrument to which the Seller is a party or by which it is bound,  or,
         to our  knowledge,  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,  in each case which would  materially and adversely
         affect the ability of the Seller to perform its  obligations  under the
         Mortgage Loan Purchase Agreement.

                  4. To our knowledge,  there is no action, suit,  proceeding or
         investigation  pending or threatened  in writing  against the 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 Seller to perform
         its obligations under the Mortgage Loan Purchase Agreement.

                  5. To our knowledge, the Seller is not in default with respect
         to any order or decree of any court or any order,  regulation or decree
         of any federal,  state, municipal or governmental agency, which default
         might have  consequences that would materially and adversely affect its
         ability to perform its  obligations  under the Mortgage  Loan  Purchase
         Agreement.

                  6. To our knowledge,  no consent,  approval,  authorization or
         order of any court or  governmental  agency or body is required for the
         execution,  delivery and  performance by the Seller of or compliance by
         the  Seller  with  the  Mortgage   Loan   Purchase   Agreement  or  the
         consummation  of the  transactions  contemplated  by the Mortgage  Loan
         Purchase  Agreement,  other than those which have been  obtained by the
         Seller.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,


<PAGE>


                                   Schedule A
                                   ----------

     Deutsche Mortgage & Asset Receiving Corporation
     One International Place
     Room 520
     Boston, Massachusetts  02110

     Deutsche Morgan Grenfell Inc.
     31 West 52nd Street
     New York, New York  10019

     Morgan Stanley & Co. Incorporated
     1585 Broadway, 37th Floor
     New York, NY  10036

     Llama Company, L.P.
     One McIlroy Plaza, Suite 302
     Fayetteville, Arkansas 72701





<PAGE>



                                  EXHIBIT D-3B

                              FORM OF 10b-5 LETTER






                                  March 1, 1998





Deutsche Mortgage and Asset Receiving Corporation
One International Place
Room 520
Boston, Massachusetts  02110

Deutsche Morgan Grenfell Inc.
31 West 52nd Street
New York, New York 10019

Morgan Stanley & Co. Incorporated
1585 Broadway, 37th Floor
New York, NY  10036

Llama Company, L.P.
One McIlroy Plaza, Suite 302
Fayetteville, Arkansas 72701

Ladies and Gentlemen:

     This letter being delivered to you pursuant to Section 8(e) of the Mortgage
Loan  Purchase  Agreement,  dated  March 1, 1998 (the  "Mortgage  Loan  Purchase
Agreement"),  between  Deutsche  Mortgage and Asset Receiving  Corporation  (the
"Depositor"),  and  --------------------------  (the "Seller"),  relating to the
sale by the Seller and the purchase by the Depositor of certain  commercial  and
multifamily mortgage loans (the "Mortgage Loans"). The Depositor will assign and
transfer  the Mortgage  Loans to a trust fund created  pursuant to a Pooling and
Servicing  Agreement,  dated as of March 1, 1998  (the  "Pooling  and  Servicing
Agreement"),  among the Depositor,  Banc One Mortgage Capital  Markets,  LLC, as
servicer (the "Servicer") and as special servicer (the "Special Servicer"),  and
LaSalle  National Bank, as trustee (the "Trustee").  The Depositor's  Commercial
Mortgage Pass-Through Certificates, Series, 1998-C1 (the "Certificates") will be
issued in exchange for the Mortgage  Loans  pursuant to the terms of the Pooling
and Servicing  Agreement.  The Class X, Class A-1,  Class A-2, Class B, Class C,
Class D and Class E Certificates (collectively,  the "Offered Certificates") are
being offered by the Prospectus dated March 16, 1998 (the "Base Prospectus"), as
supplemented  by  the  Prospectus   Supplement   dated  March  [--],  1998  (the
"Prospectus   Supplement"  and  collectively  with  the  Base  Prospectus,   the
"Prospectus")  and the Class F,  Class G,  Class H,  Class J,  Class K, Class L,
Class M, Class Q-1, Class Q-2, Class R and Class LR  Certificates  (the "Private
Certificates") are being offered by the Private Placement Memorandum dated March
[-], 1998 (the "Memorandum").  We have acted as special counsel to the Seller in
connection with the aforementioned  transaction.  [In addition, we have acted as
counsel to the Seller in connection with the origination of the Mortgage Loans.]
Capitalized  terms  used  herein  but not  defined  herein  have the  respective
meanings given them in the Mortgage Loan Purchase Agreement.

     We have not ourselves checked the accuracy, completeness or fairness of, or
otherwise  verified,   the  information  contained  in  the  Prospectus  or  the
Memorandum,  and we do not pass  upon or  assume  any  responsibility  therefor.
However,  in the course of our review of the Prospectus and the  Memorandum,  we
have  attended  certain  conferences  and  participated  in  conversations  with
representatives of the Seller, the Depositor,  representatives of the Depositor,
the  Servicer,  the  Special  Servicer  and the  Trustee.  On the  basis  of the
information  which we gained in the  course of the  representation  referred  to
above and our examination of the documents  referred in this letter,  considered
in light of our  understanding  of  applicable  law and the  experience  we have
gained through our practice,  nothing has come to our attention in the course of
our review of the Prospectus and Memorandum  which causes us to believe that, as
of their respective dates or as of the date hereof, the Prospectus or Memorandum
contained or contain any untrue  statement of a material fact or omitted or omit
to state any material fact necessary in order to make the statements therein, in
the light of the  circumstances  under  which  they were  made,  not  misleading
insofar  as  statements  relate  to  the  Mortgage  Loans,  including,   without
limitation,  the related mortgaged properties,  borrowers and managers; it being
understood  that  we  express  no  view as to any  information  incorporated  by
reference in the  Prospectus  or Memorandum or as to the adequacy or accuracy of
the financial,  numerical,  statistical or quantitative  information included in
the Prospectus or Memorandum.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,


<PAGE>

                                  EXHIBIT H-2

                        MORTGAGE LOAN PURCHASE AGREEMENT
                        --------------------------------


     This Mortgage  Loan Purchase  Agreement  (this  "Agreement"),  is dated and
effective as of March 1, 1998,  between  ContiTrade  Services L.L.C.,  as seller
(the  "Seller"),  and  Deutsche  Mortgage  &  Asset  Receiving  Corporation,  as
purchaser (the "Purchaser").

     The Seller desires to sell,  assign,  transfer and otherwise  convey to the
Purchaser,  and the  Purchaser  desires  to  purchase,  subject to the terms and
conditions set forth below,  the multifamily and commercial  mortgage loans (the
"Mortgage  Loans")  identified on the schedule  annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be  transferred,  together with
other  multifamily  and  commercial  mortgage  loans to a trust fund (the "Trust
Fund") to be formed by the  Purchaser,  beneficial  ownership  of which  will be
evidenced   by   a   series   of   mortgage   pass-through   certificates   (the
"Certificates").  Certain  classes  of the  Certificates  will be rated by Fitch
IBCA,  Inc.  and  Moody's  Investors  Service,   Inc.  (together,   the  "Rating
Agencies").  Certain classes of the Certificates (the "Registered Certificates")
will be registered under the Securities Act of 1933, as amended (the "Securities
Act").  The  Trust  Fund will be  created  and the  Certificates  will be issued
pursuant to a pooling and  servicing  agreement  to be dated as of March 1, 1998
(the "Pooling and Servicing Agreement"),  among the Purchaser as depositor, Banc
One  Mortgage  Capital  Markets,  LLC,  as  servicer  (in  such  capacity,   the
"Servicer")  and special  servicer (in such capacity,  the "Special  Servicer"),
LaSalle  National Bank, as trustee (in such capacity,  the  "Trustee"),  and ABN
AMRO Bank N.V., as fiscal agent.  Capitalized terms not otherwise defined herein
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The  Purchaser  intends to sell  certain of the  Certificates  to  Deutsche
Morgan Grenfell Inc., Morgan Stanley & Co. Incorporated and Llama Company,  L.P.
(together, the "Underwriters") pursuant to an underwriting agreement dated March
24,  1998 (the  "Underwriting  Agreement").  The  Purchaser  intends to sell the
remaining  Certificates  (the  "Non-Registered   Certificates")  pursuant  to  a
certificate  purchase agreement dated March 24, 1998 (the "Certificate  Purchase
Agreement").

     Now, therefore,  in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1.  Agreement to Purchase.

     The Seller agrees to sell,  assign,  transfer and  otherwise  convey to the
Purchaser,  and the  Purchaser  agrees to  purchase,  the  Mortgage  Loans.  The
purchase  and sale of the  Mortgage  Loans shall take place on March 30, 1998 or
such other date as shall be  mutually  acceptable  to the  parties  hereto  (the
"Closing  Date").  As of the close of  business  on March 1, 1998 (the  "Cut-off
Date"),  the  Mortgage  Loans  will have an  aggregate  principal  balance  (the
"Aggregate  Cut-off  Date  Balance"),  after  application  of  all  payments  of
principal  due  thereon on or before  such date,  whether  or not  received,  of
$682,577,438.00,  subject to a variance of plus or minus 5%. The purchase  price
for the Mortgage  Loans shall be determined and paid to the Seller in accordance
with the terms of an allocation  agreement dated March 24, 1998 (the "Allocation
Agreement"), to which the Seller and Purchaser, among others, are parties.

     SECTION 2.  Conveyance of Mortgage Loans.

     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the  purchase  price  referred  to in  Section  1  hereof  (exclusive  of any
applicable  holdbacks  in  accordance  with the  Allocation  Agreement)  and the
issuance of the Certificates, the Seller does hereby sell, transfer, assign, set
over and otherwise  convey to the Purchaser,  without  recourse,  all the right,
title and interest of the Seller in and to the Mortgage Loans  identified on the
Mortgage  Loan  Schedule as of such date,  including  all interest and principal
received or  receivable  by the Seller on or with respect to the Mortgage  Loans
after the Cut-off  Date,  together  with all of the  Seller's  right,  title and
interest in and to the proceeds of any related title, hazard, or other insurance
policies and any escrow,  reserve or other  comparable  accounts  related to the
Mortgage Loans; provided, however, that in the case of any Mortgage Loan with an
Anticipated  Repayment  Date prior to  maturity  (each an "ARD  Loan")  accruing
Excess  Interest  at an annual  rate of greater  than 2%, such ARD Loan shall be
deemed to have been modified to provide  that, as of the Cut-off Date,  such ARD
Loan  shall  accrue  Excess  Interest  at an  annual  rate of no more  than  2%;
provided,  further, that with respect to such limitation of Excess Interest, the
related  borrowers shall be third-party  beneficiaries  of such  modification of
such ARD Loan. The Purchaser  shall be entitled to (and, to the extent  received
by or on behalf of the Seller, the Seller shall deliver or cause to be delivered
to or at the direction of the  Purchaser)  all scheduled  payments of principal,
and interest due thereon,  due on the Mortgage Loans after the Cut-off Date, and
all other  recoveries  of principal  and interest  collected  thereon  after the
Cut-off Date; provided,  however, that all scheduled payments of principal,  and
interest accrued but not paid or due thereon,  due on or before the Cut-off Date
and collected after the Cut-off Date shall belong to the Seller.

     (b) In connection with the Seller's  assignment  pursuant to subsection (a)
above, the Seller hereby agrees that, at least five (5) Business Days before the
Closing Date, it shall have  delivered to and  deposited  with the Trustee,  the
Mortgage  File (as  described  on Exhibit B hereto)  for each  Mortgage  Loan so
assigned. It is further acknowledged and agreed by the Seller that the Purchaser
intends to cause the Trustee to perform a limited  review of such Mortgage Files
to enable the Trustee to confirm to the  Purchaser on or before the Closing Date
that the Note  referred to in clause (i) of Exhibit B has been  delivered by the
Seller with respect to each such Mortgage  File. In the event Seller fails to so
deliver each such Mortgage File to the Trustee, the Purchaser and its successors
and  assigns  shall be  entitled  to pursue any rights or remedies in respect of
such  failure as may be available  under  applicable  law. If the Seller  cannot
deliver,  or cause to be delivered,  as to any Mortgage  Loan, the original or a
copy of any of the  documents  and/or  instruments  referred to in clauses (ii),
(iv),  (viii),  (xi)(A)  and (xii) of  Exhibit  B, with  evidence  of  recording
thereon,  solely  because of a delay  caused by the public  recording  or filing
office where such document or instrument has been  delivered for  recordation or
filing,  or because such  original  recorded  document has been lost or returned
from the recording or filing office and  subsequently  lost, as the case may be,
the  delivery  requirements  of this  Section  2(b) shall be deemed to have been
satisfied as to such missing item, and such missing item shall be deemed to have
been  included  in the  related  Mortgage  File,  provided  that a copy  of such
document or instrument  (without  evidence of recording or filing  thereon,  but
certified   (which   certificate  may  relate  to  multiple   documents   and/or
instruments)  by the  Seller  to be a true  and  complete  copy of the  original
thereof  submitted  for  recording  or  filing,  as the  case  may be) has  been
delivered  to the Trustee,  and either the original of such missing  document or
instrument, or a copy thereof, with evidence of recording or filing, as the case
may be,  thereon,  is delivered to or at the  direction of the Purchaser (or any
subsequent owner of the affected Mortgage Loan, including without limitation the
Trustee) within 180 days of the Closing Date (or within such longer period after
the Closing Date as the  Purchaser  (or such  subsequent  owner) may consent to,
which  consent  shall not be  unreasonably  withheld  so long as the  Seller has
provided  the  Purchaser  (or  such  subsequent  owner)  with  evidence  of such
recording or filing,  as the case may be, or has  certified to the Purchaser (or
such subsequent  owner) as to the occurrence of such recording or filing, as the
case may be, and is, as certified to the Purchaser (or such subsequent owner) no
less  often  than  quarterly,  in good  faith  attempting  to  obtain  from  the
appropriate  county  recorder's or filing office such original or copy).  If the
Seller cannot  deliver,  or cause to be delivered,  as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing  item,  and such missing item shall be deemed to have been included
in the related  Mortgage  File,  provided  that the Seller has  delivered to the
Trustee a  commitment  for title  insurance  "marked-up"  at the closing of such
Mortgage  Loan,  and the  Seller  shall  deliver to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without  limitation the Trustee),  promptly  following the receipt thereof,  the
original  related  lender's  title  insurance  policy  (or a copy  thereof).  In
addition,  notwithstanding  anything to the contrary  contained herein, if there
exists with respect to any group of related cross-collateralized  Mortgage Loans
only one  original of any  document  referred  to in Exhibit B covering  all the
Mortgage  Loans  in such  group,  then the  inclusion  of the  original  of such
document in the Mortgage File for any of the Mortgage  Loans in such group shall
be deemed an  inclusion  of such  original  in the  Mortgage  File for each such
Mortgage Loan. On the Closing Date, upon  notification  from the Seller that the
purchase price  referred to in Section 1 (exclusive of any applicable  holdbacks
in accordance with the Allocation Agreement) has been received by the Seller and
the issuance of the Certificates,  the Trustee shall be authorized to release to
the  Purchaser  or its  designee  all of the  Mortgage  Files  in the  Trustee's
possession relating to the Mortgage Loans.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing,  as the case may be, of each assignment
referred to in clauses  (iii) and (v) of Exhibit B and each UCC-2 and UCC-3,  if
any,  referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be  responsible  for  actually  recording  or filing  any such  document  or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the  Seller  shall
promptly  prepare or cause the  preparation of a substitute  therefor or cure or
cause  the  curing of such  defect,  as the case may be,  and  shall  thereafter
deliver the  substitute  or  corrected  document to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without limitation the Trustee) for recording or filing, as appropriate,  at the
Seller's expense.

     (d) All  documents  and records in the  Seller's  possession  (or under its
control)  relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance  with Exhibit B but that are reasonably  required to
service the Mortgage  Loans (all such other  documents  and  records,  as to any
Mortgage Loan, the "Servicing File"), together with all escrow payments, reserve
funds and other  comparable  funds in the possession of the Seller (or under its
control)  with respect to the Mortgage  Loans,  shall (unless they are held by a
sub-servicer  that shall, as of the Closing Date,  begin acting on behalf of the
Servicer  pursuant to a written  agreement between such parties) be delivered by
the Seller (or its agent) to the  Purchaser  (or its designee) no later than the
Closing Date. If a sub-servicer  shall, as of the Closing Date,  begin acting on
behalf of the Servicer  with respect to any Mortgage  Loan pursuant to a written
agreement  between such parties,  the Seller shall deliver a copy of the related
Servicing File to the Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     (f) It is further  acknowledged and agreed by the Seller that the Purchaser
intends to convey all right,  title and interest of the  Purchaser in and to the
Mortgage  Loans and all rights and remedies under this Agreement to the Trustee,
including, without limitation, all rights and remedies as may be available under
applicable law to the Purchaser in the event of a breach of a representation  or
warranty pursuant to Section 4(a) hereof or in the event of a Defect;  provided,
that the Trustee shall be a third-party  beneficiary of this Agreement and shall
be entitled to enforce any obligations of the Mortgage Loan Seller  hereunder in
connection with a breach of any such  representation  or warranty or a Defect as
if the Trustee had been an original party to this Agreement.

     SECTION 3.  Examination of Mortgage Loan Files and Due Diligence Review.

     The Seller shall reasonably  cooperate with any examination of the Mortgage
Files  and  Servicing  Files  that  may be  undertaken  by or on  behalf  of the
Purchaser.  The fact that the  Purchaser  has conducted or has failed to conduct
any partial or complete examination of the Mortgage Files and/or Servicing Files
shall not affect the Purchaser's  right to pursue any remedy available in equity
or at law for a breach of the Seller's representations, warranties and covenants
set forth in or contemplated by Section 4.

     SECTION 4. Representations, Warranties and Covenants of the Seller.

     (a) The Seller  hereby  makes,  as of the Closing Date (or as of such other
date specifically provided in the particular representation or warranty), to and
for the benefit of the Purchaser,  and its  successors  and assigns  (including,
without  limitation,  the Trustee and the holders of the Certificates),  each of
the representations and warranties set forth in Exhibit C.

     (b) In addition,  the Seller, as of the date hereof,  hereby represents and
warrants to, and covenants with, the Purchaser that:

                  (i) The Seller is a limited liability company, duly organized,
         validly  existing and in good  standing  under the laws of the State of
         Delaware, and is in compliance with the laws of each State in which any
         Mortgaged  Property  is located to the extent  necessary  to ensure the
         enforceability  of each  Mortgage  Loan and to perform its  obligations
         under this Agreement.

                  (ii) The  execution  and  delivery  of this  Agreement  by the
         Seller,  and the performance of, and compliance with, the terms of this
         Agreement by the Seller,  will not violate the Seller's  organizational
         documents or  constitute  a default (or an event which,  with notice or
         lapse of time, or both, would constitute a default) under, or result in
         the breach of, any material  agreement or other  instrument to which it
         is a party or which is applicable  to it or any of its assets,  in each
         case which materially and adversely affect the ability of the Seller to
         carry out the transactions contemplated by this Agreement.

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

                  (iv) This Agreement, assuming due authorization, execution and
         delivery  by the  Purchaser,  constitutes  a valid,  legal and  binding
         obligation of the Seller,  enforceable against the Seller in accordance
         with  the  terms  hereof,   subject  to  (A)   applicable   bankruptcy,
         insolvency,  reorganization,  moratorium  and other laws  affecting the
         enforcement of creditors' rights generally,  (B) general  principles of
         equity,  regardless  of whether such  enforcement  is  considered  in a
         proceeding  in equity or at law, and (C) public  policy  considerations
         underlying the  securities  laws, to the extent that such public policy
         considerations  limit  the  enforceability  of the  provisions  of this
         Agreement that purport to provide  indemnification  for securities laws
         liabilities.

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

                  (vi) No  litigation is pending with regard to which the Seller
         has  received  service  of  process  or,  to the  best of the  Seller's
         knowledge,  threatened  against the Seller the outcome of which, in the
         Seller's good faith and  reasonable  judgment,  is likely to materially
         and  adversely  affect  the  ability  of  the  Seller  to  perform  its
         obligations under this Agreement.

                  (vii) The  Seller has not dealt  with any  broker,  investment
         banker,  agent  or  other  person,   other  than  the  Purchaser,   the
         Underwriters,  the Initial Purchasers, and their respective affiliates,
         that may be entitled to any  commission or  compensation  in connection
         with the sale of the Mortgage Loans or the  consummation  of any of the
         other transactions contemplated hereby.

                  (viii)  Neither the Seller nor anyone acting on its behalf has
         (A) offered,  pledged,  sold, disposed of or otherwise  transferred any
         Certificate,  any  interest  in any  Certificate  or any other  similar
         security to any person in any manner, (B) solicited any offer to buy or
         to accept a pledge,  disposition or other transfer of any  Certificate,
         any interest in any Certificate or any other similar  security from any
         person in any manner,  (C)  otherwise  approached  or  negotiated  with
         respect to any  Certificate,  any  interest in any  Certificate  or any
         other  similar  security  with any person in any  manner,  (D) made any
         general  solicitation  by means of general  advertising or in any other
         manner with respect to any Certificate, any interest in any Certificate
         or any similar  security,  or (E) taken any other action,  that (in the
         case of any of the acts  described  in clauses  (A)  through (E) above)
         would  constitute or result in a violation of the Securities Act or any
         state  securities law relating to or in connection with the issuance of
         the Certificates or require  registration or qualification  pursuant to
         the Securities Act or any state  securities law of any  Certificate not
         otherwise  intended to be a Registered  Certificate.  In addition,  the
         Seller will not act, nor has it  authorized  or will it  authorize  any
         person to act, in any manner set forth in the  foregoing  sentence with
         respect to any of the Certificates or interests  therein.  For purposes
         of this  paragraph  4(b)(viii),  the term "similar  security"  shall be
         deemed to include, without limitation, any security evidencing or, upon
         issuance,  that would have  evidenced an interest in the Mortgage Loans
         or any substantial number thereof.

                  (ix)  Insofar  as  it  relates  to  the  Mortgage  Loans,  the
         information set forth on pages A-1 through A-23, inclusive,  of Annex A
         to the  Prospectus  Supplement  (as  defined  in  Section 9) (the "Loan
         Detail") and, to the extent consistent  therewith,  the information set
         forth on the diskette  attached to the  Prospectus  Supplement  and the
         accompanying  prospectus (the  "Diskette"),  is true and correct in all
         material  respects.  Insofar as it relates to the Mortgage Loans and/or
         the Seller and does not represent a restatement  or  aggregation of the
         information  on the  Loan  Detail,  the  information  set  forth in the
         Prospectus  Supplement  and the  Memorandum  (as  defined in Section 9)
         under the  headings  "Summary of  Prospectus  Supplement--The  Mortgage
         Loans",  "Risk  Factors--The  Mortgage  Loans" and  "Description of the
         Mortgage Pool",  set forth on Annex A to the Prospectus  Supplement and
         (to the extent it  contains  information  consistent  with that on such
         Annex  A) set  forth  on the  Diskette,  does not  contain  any  untrue
         statement of a material  fact or (in the case of the  Memorandum,  when
         read together  with the other  information  specified  therein as being
         available  for review by  investors)  omit to state any  material  fact
         necessary to make the statements therein, in light of the circumstances
         under which they were made, not misleading.

                  (x)  No  consent,   approval,   authorization   or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is  required,  under  federal  or state law  (including,  with
         respect  to any  bulk  sale  laws),  for the  execution,  delivery  and
         performance of or compliance by the Seller with this Agreement,  or the
         consummation  by the  Seller of any  transaction  contemplated  hereby,
         other  than  (1) the  filing  or  recording  of  financing  statements,
         instruments  of  assignment  and other similar  documents  necessary in
         connection  with  the  Seller's  sale  of  the  Mortgage  Loans  to the
         Purchaser,    (2)    such    consents,    approvals,    authorizations,
         qualifications, registrations, filings or notices as have been obtained
         or  made  and  (3)   where   the  lack  of  such   consent,   approval,
         authorization,  qualification, registration, filing or notice would not
         have a material  adverse effect on the  performance by the Seller under
         this Agreement.

     (c) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the  representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely  affects the
value of any  Mortgage  Loan or the  interests  therein of the  Purchaser or its
successors  and  assigns  (including,  without  limitation,  the Trustee and the
holders of the  Certificates),  the party  discovering  such  breach  shall give
prompt written notice to the other party hereto.

     SECTION 5. Representations, Warranties and Covenants of the Purchaser.

     (a) The Purchaser,  as of the date hereof,  hereby  represents and warrants
to, and covenants with, the Seller that:

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

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

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

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

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

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

                  (vii) The Purchaser has not dealt with any broker,  investment
         banker, agent or other person, other than the Seller, the Underwriters,
         the Initial  Purchasers and their  respective  affiliates,  that may be
         entitled to any commission or  compensation in connection with the sale
         of the Mortgage Loans or the  consummation  of any of the  transactions
         contemplated hereby.

                  (viii)  No  consent,  approval,  authorization  or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is required,  under  federal or state law, for the  execution,
         delivery and  performance  of or compliance by the Purchaser  with this
         Agreement,  or the  consummation  by the  Purchaser of any  transaction
         contemplated   hereby,   other  than  (1)  such  consents,   approvals,
         authorizations,  qualifications,  registrations,  filings or notices as
         have been  obtained  or made and (2)  where  the lack of such  consent,
         approval, authorization,  qualification, registration, filing or notice
         would not have a  material  adverse  effect on the  performance  by the
         Purchaser under this Agreement.

     (b) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties  set forth above which  materially and adversely
affects the  interests of the Seller,  the party  discovering  such breach shall
give prompt written notice to the other party hereto.

     SECTION 6.  Repurchases.

     (a) Upon  discovery by any of the parties  hereto of any Defect (as defined
in the Pooling and Servicing  Agreement) in respect of the Mortgage File for any
Mortgage  Loan or a breach of any  representation  or warranty  made pursuant to
Section 4(a) and set forth in Exhibit C, which Defect or breach, as the case may
be,  materially  and  adversely  affects the value of any  Mortgage  Loan or the
interests  therein of the Purchaser or its  successors  and assigns  (including,
without limitation, the Trustee and the holders of the Certificates),  the party
discovering  such  breach or Defect  shall  give  prompt  written  notice to the
Servicer (or the Special Servicer in the case of a Specially  Serviced  Mortgage
Loan) or the  Trustee.  Within 90 days of receipt of notice by the Seller,  from
the Servicer,  the Special Servicer or the Trustee of such breach or Defect, the
Seller  shall cure such  Defect or breach,  as the case may be, in all  material
respects or repurchase the affected Mortgage Loan from the then owner(s) thereof
at the  applicable  Purchase  Price (as  defined in the  Pooling  and  Servicing
Agreement),  on a  whole-loan,  servicing  released  basis,  by  payment of such
Purchase  Price by wire transfer of immediately  available  funds to the account
designated by such owner(s);  provided,  however,  that in lieu of effecting any
such repurchase, the Seller will be permitted to deliver a Qualifying Substitute
Mortgage  Loan and to pay a cash  amount  equal to the  applicable  Substitution
Shortfall  Amount,  subject  to the  terms and  conditions  of the  Pooling  and
Servicing  Agreement.  Conveyance of such Mortgage  Loans shall be made free and
clear of all Liens and encumbrances  created or suffered by the Purchaser or any
subsequent holder.

     If the Seller is notified of a Defect in any Mortgage File that corresponds
to  information  set forth in the  Mortgage  Loan  Schedule,  the  Seller  shall
promptly correct such Defect and provide a new, corrected Mortgage Loan Schedule
to the  Purchaser,  which  corrected  Mortgage Loan Schedule  shall be deemed to
amend and replace the existing Mortgage Loan Schedule for all purposes.

     (b)  Notwithstanding  Section  6(a),  within  90  days  of the  earlier  of
discovery or receipt of notice by the Seller,  from either the  Purchaser or any
successor  or assign  thereof,  that any  Mortgage  Loan does not  constitute  a
"qualified  mortgage"  within  the  meaning of  Section  86OG(a)(3)  of the Code
without  regard to clause  (A)(i) or (ii) thereof,  the Seller shall  repurchase
such  Mortgage Loan from the then owner(s)  thereof at the  applicable  Purchase
Price  by  payment  of such  Purchase  Price  by wire  transfer  of  immediately
available funds to the account designated by such owner(s);  provided,  however,
that in lieu of effecting any such  repurchase,  the Seller will be permitted to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the  applicable   Substitution  Shortfall  Amount,  subject  to  the  terms  and
conditions of the Pooling and Servicing Agreement.

     (c) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan  contemplated  by this Section 6, the then  owner(s)  thereof  shall tender
promptly or cause to be tendered  promptly  to the  Seller,  upon  delivery of a
receipt  executed by the Seller,  the related  Mortgage File and Servicing File,
and each document that constitutes a part of the Mortgage File that was endorsed
or assigned to the  Purchaser or the Trustee  shall be endorsed or assigned,  as
the case may be, to the Seller in the same manner.  The form and  sufficiency of
all such instruments and certificates shall be the responsibility of the Seller.

     (d) Except as provided in Section  2(b),  this  Section 6 provides the sole
remedies available to the Purchaser,  and its successors and assigns (including,
without limitation,  the Trustee and the holders of the Certificates) respecting
any Defect in a Mortgage  File or any breach of any  representation  or warranty
made pursuant to Section 4(a) and set forth in Exhibit C, or in connection  with
the  circumstances  described  in Section  6(b).  If the Seller  defaults on its
obligations to cure, to repurchase,  or to substitute  for, any Mortgage Loan in
accordance  with  Section 6(a) or 6(b) or disputes its  obligation  to cure,  to
repurchase,  or to substitute  for, any Mortgage Loan in accordance  with either
such  subsection,  the  Purchaser  or its  successors  and assigns may take such
action as is  appropriate  to enforce  such payment or  performance,  including,
without limitation,  the institution and prosecution of appropriate proceedings.
To the  extent the  Purchaser  prevails  in such  proceeding,  the Seller  shall
reimburse the Purchaser  for all  necessary  and  reasonable  costs and expenses
incurred in connection  with the enforcement of such obligation of the Seller to
cure, to repurchase,  or to substitute for, any Mortgage Loan in accordance with
Section 6(a) or 6(b).

     SECTION 7.  Closing.

     The closing of the purchase and sale of the Mortgage Loans (the  "Closing")
shall be held at the offices of Cadwalader,  Wickersham & Taft, 100 Maiden Lane,
New York, New York 10038 at 10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

                  (i) All of the  representations  and  warranties of the Seller
         specified  herein shall be true and correct as of the Closing Date, and
         the Aggregate  Cut-off Date Balance shall be within the range permitted
         by Section 1 of this Agreement;

                  (ii)  All  documents  specified  in  Section  8 (the  "Closing
         Documents"),  in such forms as are agreed  upon and  acceptable  to the
         Purchaser,  shall be duly executed and delivered by all  signatories as
         required pursuant to the respective terms thereof;

                  (iii) The Seller  shall have  delivered  and  released  to the
         Trustee, the Purchaser or the Purchaser's designee, as the case may be,
         all documents and funds required to be so delivered pursuant to Section
         2;

                  (iv) The result of any  examination  of the Mortgage Files and
         Servicing Files performed by or on behalf of the Purchaser  pursuant to
         Section 3 shall be  satisfactory  to the  Purchaser  in its  reasonable
         determination;

                  (v) All other terms and conditions of this Agreement  required
         to be  complied  with on or before  the  Closing  Date  shall have been
         complied with, and the Seller shall have the ability to comply with all
         terms and conditions and perform all duties and obligations required to
         be complied with or performed after the Closing Date;

                  (vi) The  Seller  shall  have  paid or agreed to pay all fees,
          costs and  expenses  payable by it to the  Purchaser  pursuant to this
          Agreement; and

                  (vii) Neither the  Underwriting  Agreement nor the Certificate
         Purchase  Agreement  shall have been  terminated in accordance with its
         terms.

     Both parties  agree to use their best efforts to perform  their  respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8.  Closing Documents.

     The Closing Documents shall consist of the following:

     (a) This  Agreement  duly  executed and  delivered by the Purchaser and the
Seller;

     (b) An  Officer's  Certificate  substantially  in the form of  Exhibit  D-1
hereto,  executed by the Secretary or an assistant  secretary of the Seller, and
dated the Closing Date,  and upon which the Purchaser and each  Underwriter  may
rely, attaching thereto as exhibits the organizational documents of the Seller;

     (c) A certificate of good standing  regarding the Seller from the Secretary
of State for the State of Delaware,  dated not earlier than 30 days prior to the
Closing Date;

     (d) A certificate  of the Seller  substantially  in the form of Exhibit D-2
hereto,  executed by an executive officer or authorized  signatory of the Seller
and dated the Closing Date,  and upon which the  Purchaser and each  Underwriter
may rely;

     (e) Written  opinions of counsel for the Seller,  substantially in the form
of Exhibits D-3A and D-3B hereto and subject to such reasonable  assumptions and
qualifications  as may be requested by counsel for the Seller and  acceptable to
counsel for the Purchaser, dated the Closing Date and addressed to the Purchaser
and each Underwriter;

     (f) Any other  opinions of counsel for the Seller  reasonably  requested by
the Rating Agencies in connection with the issuance of the Certificates, each of
which shall include the Purchaser and each Underwriter as an addressee; and

     (g) Such further certificates,  opinions and documents as the Purchaser may
reasonably request.

     SECTION 9.  Indemnification.

     (a) The Seller  agrees to indemnify and hold  harmless the  Purchaser,  its
officers  and  directors,  and each person,  if any, who controls the  Purchaser
within the meaning of either  Section 15 of the  Securities Act or Section 20 of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  against
any and all losses, claims,  damages or liabilities,  joint or several, to which
they or any of them may become  subject under the  Securities  Act, the Exchange
Act or other  federal or state  statutory  law or  regulation,  at common law or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Prospectus Supplement,  the
Memorandum, the Diskette or, insofar as they are required to be filed as part of
the Registration  Statement pursuant to the No-Action Letters, any Computational
Materials or ABS Term Sheets with respect to the Registered Certificates,  or in
any revision or amendment thereof or supplement  thereto, or arise out of or are
based  upon  the  omission  or  alleged  omission  (in  the  case  of  any  such
Computational  Materials or ABS Term Sheets,  when read in conjunction  with the
Prospectus and, in the case of the Memorandum, when read together with the other
information  specified  therein as being  available  for review by investors) to
state therein a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  but only if and to the extent  that (i) any such untrue
statement or alleged untrue  statement is with respect to information  regarding
the Mortgage  Loans  contained  in the Loan Detail or, to the extent  consistent
therewith,  the Diskette,  or (ii) any such untrue  statement or alleged  untrue
statement  or  omission  or alleged  omission  is with  respect  to  information
regarding  the  Seller  or  the  Mortgage  Loans  contained  in  the  Prospectus
Supplement  or  the  Memorandum  under  the  headings   "Summary  of  Prospectus
Supplement--The  Mortgage  Loans",  "Risk  Factors--The  Mortgage  Loans" and/or
"Description  of the Mortgage  Pool" or  contained on Annex A to the  Prospectus
Supplement  (exclusive  of the  Loan  Detail),  and  such  information  does not
represent a restatement  or  aggregation  of  information  contained in the Loan
Detail;  or (iii) such untrue statement,  alleged untrue statement,  omission or
alleged  omission arises out of or is based upon reliance on the accuracy of the
representations  and  warranties  of the Seller set forth in or made pursuant to
Section  4(b);  provided,  that the  indemnification  provided by this Section 9
shall not apply to the extent that such untrue  statement of a material  fact or
omission of a material fact necessary to make the  statements  made, in light of
the circumstances in which they were made, not misleading,  was made as a result
of an error in the manipulation of, or calculations based upon, the Loan Detail.
This indemnity  agreement will be in addition to any liability  which the Seller
may otherwise have.

     For  purposes of the  foregoing,  "Registration  Statement"  shall mean the
registration  statement  No.  333-08328  filed  by the  Purchaser  on Form  S-3,
including  without  limitation  exhibits  thereto and  information  incorporated
therein by reference;  "Prospectus"  shall mean the  prospectus  dated March 16,
1998, as  supplemented  by the prospectus  supplement  dated March 24, 1998 (the
"Prospectus Supplement"), relating to the Registered Certificates;  "Memorandum"
shall mean the private  placement  memorandum dated March 24, 1998,  relating to
the  Non-Registered  Certificates;  "Computational  Materials"  shall  have  the
meaning  assigned  thereto in the no-action  letter dated May 20, 1994 issued by
the Division of Corporation  Finance of the  Securities and Exchange  Commission
(the "Commission") to Kidder,  Peabody Acceptance Corporation 1, Kidder, Peabody
& Co.  Incorporated,  and Kidder  Structured Asset Corporation and the no-action
letter dated May 27, 1994 issued by the Division of  Corporation  Finance of the
Commission  to  the  Public  Securities  Association   (together,   the  "Kidder
Letters");  and "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action  letter dated  February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters").

     (b) Promptly after receipt by any person entitled to indemnification  under
this Section 9 (each, an "Indemnified  Party") of notice of the  commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "Indemnifying  Party") under this Section 9, notify
the Indemnifying Party in writing of the commencement  thereof; but the omission
to notify the Indemnifying  Party will not relieve it from any liability that it
may have to any  Indemnified  Party otherwise than under this Section 9. In case
any such action is brought  against any  Indemnified  Party and it notifies  the
Indemnifying Party of the commencement  thereof,  the Indemnifying Party will be
entitled to participate  therein, and to the extent that it may elect by written
notice delivered to the Indemnified Party promptly after receiving the aforesaid
notice from such Indemnified Party, to assume the defense thereof,  with counsel
reasonably  satisfactory to such Indemnified Party;  provided,  however, that if
the  defendants in any such action  include both the  Indemnified  Party and the
Indemnifying  Party and the  Indemnified  Party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
Indemnified  Parties that are different from or additional to those available to
the Indemnifying  Party, the Indemnified Party or Indemnified Parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
Indemnified  Party or  Indemnified  Parties.  Upon  receipt  of notice  from the
Indemnifying  Party to such  Indemnified  Party of its  election  to assume  the
defense of such action and approval by the Indemnified  Party of counsel,  which
approval will not be unreasonably  withheld,  the Indemnifying Party will not be
liable for any legal or other expenses subsequently incurred by such Indemnified
Party in connection with the defense thereof,  unless (i) the Indemnified  Party
shall have employed  separate  counsel in connection with the assertion of legal
defenses in  accordance  with the proviso to the  preceding  sentence  (it being
understood,  however,  that the  Indemnifying  Party shall not be liable for the
expenses of more than one separate  counsel,  approved by the  Purchaser and the
Indemnifying Party,  representing all the Indemnified Parties under Section 9(a)
and Section 1 of the  Underwriting  Agreement  who are parties to such  action),
(ii)  the  Indemnifying   Party  shall  not  have  employed  counsel  reasonably
satisfactory to the Indemnified  Party to represent the Indemnified Party within
a  reasonable  time  after  notice of  commencement  of the  action or (iii) the
Indemnifying  Party has authorized the employment of counsel for the Indemnified
Party at the expense of the  Indemnifying  Party; and except that, if clause (i)
or (iii) is applicable,  such liability  shall only be in respect of the counsel
referred to in such clause (i) or (iii).  Unless it shall  assume the defense of
any proceeding, the Indemnifying Party shall not be liable for any settlement of
any proceeding  effected without its written consent (which consent shall not be
unreasonably withheld),  but if settled with such consent or if there shall be a
final judgment for the plaintiff, the Indemnifying Party agrees to indemnify the
Indemnified  Party,  but only to the extent  provided in  paragraph  (a) of this
Section 9, from and against any loss or liability  by reason of such  settlement
or judgment. If the Indemnifying Party assumes the defense of any proceeding, it
shall be entitled to settle such  proceeding with the consent of the Indemnified
Party, which consent shall not be unreasonably  withheld or delayed, or, if such
settlement  provides for release of the Indemnified Party in connection with all
matters  relating  to  the  proceeding  which  has  been  asserted  against  the
Indemnified  Party in such  proceeding by the other parties to such  settlement,
without the consent of the Indemnified Party.

     (c)  If  the  indemnification  provided  for in  this  Section  9 is due in
accordance  with  its  terms  but  is for  any  reason  held  by a  court  to be
unavailable to an Indemnified Party on grounds of policy or otherwise,  then the
Indemnifying  Party,  in lieu of  indemnifying  such  Indemnified  Party,  shall
contribute to the amount paid or payable by such  Indemnified  Party as a result
of such  losses,  claims,  damages  or  liabilities,  in such  proportion  as is
appropriate  to reflect the relative  fault of the  Indemnified  Parties and the
Indemnifying  Parties in  connection  with the  statements  or  omissions  which
resulted in such losses,  claims,  damages or liabilities,  as well as any other
relevant equitable considerations. The relative fault of the Indemnified Parties
and the  Indemnifying  Parties  shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such parties.

     (d) The  Purchaser  and the  Seller  agree  that it  would  not be just and
equitable if  contribution  pursuant to Section 9(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 9(c) above. The amount paid or payable
by an  Indemnified  Party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 9 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
action or claim,  except  where the  Indemnified  Party is required to bear such
expenses pursuant to this Section 9, which expenses the Indemnifying Party shall
pay as and when incurred, at the request of the Indemnified Party, to the extent
that the Indemnifying  Party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the Indemnifying Party are subsequently determined to
not be required to be borne by the Indemnifying Party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

     (e) The indemnity and contribution  agreements  contained in this Section 9
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement,  (ii) any  investigation  made by any Indemnified
Party, and (iii) acceptance of and payment for any of the Certificates.

     SECTION 10.  Costs.

     Costs relating to the  transactions  contemplated  hereby shall be borne by
the respective parties hereto in accordance with the Allocation Agreement.

     SECTION 11.  Notices.

     All demands,  notices and communications  hereunder shall be in writing and
shall be deemed to have been duly given if personally  delivered to by certified
mail, postage prepaid,  by overnight mail or courier service,  or transmitted by
facsimile  and  confirmed  by a similar  mailed  writing,  if to the  Purchaser,
addressed to Deutsche Mortgage & Asset Receiving Corporation,  One International
Place, Room 520, Boston,  Massachusetts 02110,  Attention: R. Douglas Donaldson,
facsimile no. (617) 951-7650,  with a copy to Anna H. Glick,  Esq.,  Cadwalader,
Wickersham & Taft,  100 Maiden Lane,  New York,  New York 10038,  facsimile  no.
(212)  504-6666,  or such other address or facsimile  number as may hereafter be
furnished  to the  Seller in  writing by the  Purchaser;  and if to the  Seller,
addressed to ContiTrade  Services L.L.C., 277 Park Avenue, 38th Floor, New York,
New York 10172,  attention:  Chief Counsel,  facsimile no. (212) 207-5251, or to
such other address or facsimile number as the Seller may designate in writing to
the Purchaser.

     SECTION 12.  Third Party Beneficiaries.

     Each of the officers,  directors  and  controlling  persons  referred to in
Section 9 hereof is an intended  third party  beneficiary  of the  covenants and
indemnities  of the  Seller  set  forth in  Section 9 of this  Agreement.  It is
acknowledged  and agreed that such covenants and  indemnities may be enforced by
or on behalf of any such person or entity  against the Seller to the same extent
as if it were a party hereto.

     SECTION 13. Representations, Warranties and Agreements to Survive Delivery.

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted  pursuant hereto,  shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14.  Severability of Provisions.

     Any part, provision, representation, warranty or covenant of this Agreement
that is  prohibited  or  which  is held to be  void or  unenforceable  shall  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
unenforceable  or  is  held  to be  void  or  unenforceable  in  any  particular
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
particular  jurisdiction  shall  not  invalidate  or render  unenforceable  such
provision in any other jurisdiction.  To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15.  Counterparts.

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original,  but all of which together  shall  constitute
one and the same instrument.

     SECTION 16.  GOVERNING LAW.

     THIS AGREEMENT AND THE RIGHTS, DUTIES,  OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES  HERETO SHALL BE GOVERNED IN  ACCORDANCE  WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES
EXCEPT THAT THE PARTIES  HERETO INTEND THAT THE  PROVISIONS OF SECTION 5-1401 OF
THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY TO THIS AGREEMENT.

     SECTION 17.  Further Assurances.

     The Seller and the Purchaser agree to execute and deliver such  instruments
and take  such  further  actions  as the  other  party  may,  from time to time,
reasonably  request in order to  effectuate  the  purposes  and to carry out the
terms of this Agreement.

     SECTION 18.  Successors and Assigns.

     The rights and  obligations of the Seller under this Agreement shall not be
assigned  by the Seller  without  the prior  written  consent of the  Purchaser,
except that any person into which the Seller may be merged or  consolidated,  or
any  corporation  or other  entity  resulting  from any  merger,  conversion  or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially  all of the business of the Seller,  shall be the successor to the
Seller hereunder.  The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing  Agreement,  and the assignee shall, to the extent of such
assignment,  succeed to the rights and  obligations  hereunder of the Purchaser.
Subject to the foregoing,  this Agreement shall bind and inure to the benefit of
and be  enforceable  by the  Seller  and  the  Purchaser,  and  their  permitted
successors and assigns, and the indemnified parties referred to in Section 9.

     SECTION 19.  Amendments.

     No term or provision of this Agreement may be amended,  waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly  authorized  officer of the party  against  whom
such amendment,  waiver, modification or alteration is sought to be enforced. In
addition,  this  Agreement  may not be changed in any manner  which would have a
material adverse effect on any third party  beneficiary  under Section 12 hereof
without the prior consent of that person.



<PAGE>




     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their  respective  duly  authorized  officers as of the date
first above written.


                              CONTITRADE SERVICES L.L.C.


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


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


                             DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION


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





<PAGE>
                                                                   Cut-Off Date
   Loan        Loan                                                 Principal
  Seller      Number    Property Name                                Balance
  ------      ------    -------------                                -------

  Conti       ST001     Perdido Beach Resort                       22,386,920
  Conti      MP-1022    Brea Union Plaza                           19,968,453
  Conti      9510172    Hyatt Arlington                            19,406,230
  Conti    9761-HSP(A)  Homewood Suites- San Jose                  18,470,000
  Conti       97-27C    Foxdale Manor Apartments                   18,429,585
  Conti      A970027    Southwestern Bell Call Center              15,436,550
  Conti      9810050    Consolidated Wash Depot Car Washes         14,587,046
  Conti      9810050A   Sonny's Car Wash - Hollywood
  Conti      9810050B   Sonny's Car Wash - Lauderhill
  Conti      9810050C   Sonny's Car Wash - Lighthouse Point
  Conti      9810050D   Sonny's Car Wash - Malden
  Conti      9810050E   Sonny's Car Wash - Nashua
  Conti      9810050F   Sonny's Car Wash - Lake Margaret/Orlando
  Conti      9810050G   Sonny's Car Wash - Raleigh/Orlando
  Conti      9810050H   Sonny's Car Wash - Pompano Beach
  Conti      9810050I   Sonny's Car Wash - Reading
  Conti      9510228    Best Western Creekside Inn                 13,953,219
  Conti       25012     The Imeson Center                          13,438,883
  Conti      MP-1041    Alameda Market Square                      13,335,747
  Conti      MP-1042    Wadsworth Market Square                    13,236,077
  Conti       97-60C    Homewood Suites- San Antonio               12,750,000
  Conti    9761-HSP(C)  Homewood Suites- Kissimmee                 10,040,000
  Conti      MP-1013    Homebase, Brea Union Plaza                  9,987,302
  Conti       28001     Topflight Industrial Airpark                9,954,489
  Conti      A970044    Gateway Center                              9,684,970
  Conti    9761-HSP(B)  Homewood Suites- Jacksonville               9,520,000
  Conti      MP-1043    Havana Market Square                        9,129,704
  Conti    9761-HSP(D)  Homewood Suites- Seattle/Tukwila            8,830,000
  Conti      MP-1015    Rusty Leaf Plaza Shopping Center            8,487,914
  Conti      A970030    Quince Diamond Executive Center             8,477,247
  Conti      A970009    Old Town Center                             8,327,355
  Conti     97C-080137  Kendall Club Apartments                     8,173,567
  Conti      97-L022    1443 Park Avenue                            7,959,882
  Conti     97C-080131  IGEN Building                               7,774,370
  Conti      PMC01005   Lakeridge Tennis Club                       7,772,678
  Conti      A970020    Evergreen Square                            7,718,275
  Conti    9761-HSP(E)  Homewood Suites- Savannah                   7,640,000
  Conti     97C-080133  Fulton Loft Office Building                 7,162,166
  Conti       NYU108    Lane Hill                                   6,968,694
  Conti      9510148    Oak Grove Institute Foundation              5,950,561
  Conti      A970018    Raintree Village                            5,929,973
  Conti      MP-1048    Jewell Market Square                        5,591,445
  Conti      9754-KMJ   K-Mart- Jackson                             5,485,651
  Conti       97-36C    Ramada Inn - Kansas City                    5,478,421
  Conti      MP-1044    Leetsdale Market Square                     5,352,239
  Conti     97C-070126  Princeton Square Apartments                 5,280,184
  Conti      9410235    Combest Self Storage Consolidation          5,231,589
  Conti      9410235A   Lockup Self Storage
  Conti      9410235B   Allspace Self Storage
  Conti      9410235C   Garth Road Self Storage
  Conti      9410235D   Storage Station - La Porte
  Conti      9410235E   Stow Away Self Storage
  Conti      A970025    Peter Harris Plaza Consolidation            5,177,909
  Conti      A970025A   Peter Harris Plaza I - Dewitt
  Conti      A970025B   Peter Harris Plaza - East Greenbush
  Conti      A970025C   Peter Harris Plaza III - Bethlehem
  Conti      A970025D   Peter Harris Plaza IV - Greece
  Conti     97C090152   Park Place                                  4,990,781
  Conti     9510198SN   Phoenix West Plaza                          4,987,693
  Conti      NY97003    Surrey Carlton Apts.                        4,956,956
  Conti      97-H008    Southport Manor Convalescent Center         4,873,824
  Conti      A970037    Fremont Village Square                      4,821,862
  Conti      MP-1045    Pecos Market Place                          4,644,587
  Conti      HCCA1880   Holiday Inn - Lawton                        4,588,744
  Conti      A960018    Duke Tower Residential Suites               4,494,343
  Conti      97-L037    K-Mart,  Des Moines                         4,486,742
  Conti     9510211SN   Auto Care Plaza                             4,303,646
  Conti     97C-100155  Wing Park Shopping Center                   4,292,947
  Conti      A970075    Jefferson Smurfit Office Building           4,292,202
  Conti     97-42-HBS   Hannaford Brothers Supermarket              4,145,452
  Conti      A970048    Capitol Steps Apartments                    3,993,293
  Conti      9510239    Pacific Belgrave                            3,983,007
  Conti      9510164    Pacific Randolph                            3,983,007
  Conti     97C-080018  The Deerhaven/Sunset Consolidation          3,966,070
  Conti    97C-080018A  The Larchwood and Deerhaven Inns
  Conti    97C-080018B  The Sunset Motel
  Conti       NYU107    The Waterview                               3,882,558
  Conti       28002     Tucker Street Warehouse                     3,583,721
  Conti     97C-03121   Rosemeade Park Shopping Center              3,488,572
  Conti       97-3C     Hotel Colonial America                      3,292,729
  Conti       26585     Baychester Shopping Center                  3,241,264
  Conti     97C-090144  Kedzie Plaza South                          3,238,745
  Conti      97-H013    Santa Fe Trail Health Care Center           3,086,049
  Conti      9410243    The Vault                                   3,079,636
  Conti     97C-070125  Vallejo Village Shopping Center             3,076,237
  Conti       25018     Abba Apartments                             2,994,280
  Conti      97C-0999   Summertree Shopping Center                  2,986,583
  Conti      A960040    International Plaza Shopping Center         2,946,349
  Conti      9510192    Avalon Apartments                           2,890,903
  Conti      97-H012    Red Rocks Care Center                       2,792,983
  Conti      A960038    Montefiore Medical Center                   2,734,302
  Conti     9510221SN   Veterans Road Apartments                    2,691,818
  Conti      A970066    Folsom @12th Street                         2,643,743
  Conti      9410239    A Storage Inn #1 & #4                       2,598,485
  Conti      9410239A   A Storage Inn # 1
  Conti      9410239B   A Storage Inn # 4
  Conti     9510195SN   Tunkhannock Village Center                  2,591,790
  Conti      97-H025    Cascade Terrace Nursing Home                2,489,389
  Conti      HCCA2035   Ramada Inn-Cocoa, FL                        2,454,768
  Conti      MP-1050    Gerbes Shopping Center                      2,402,029
  Conti      9410249    Budget Self Storage- Marlow                 2,391,601
  Conti      96-L014    Springhill Shopping Center                  2,388,604
  Conti      A970063    Governor's Plaza                            2,314,478
  Conti      HCCA1975   Ramada Inn-Florence                         2,291,745
  Conti      9410222    Atlantic Mini Storage - San Pablo           2,280,793
  Conti      9410227    Arizona Storage Inns                        2,243,678
  Conti      MP-1049    Table Mesa Center                           2,202,691
  Conti    2255-09144CM1Pine Ridge Apartments                       2,198,179
  Conti      97-L018    9300 East Hampton Drive                     2,188,806
  Conti      A960047    Coit Medical Building                       2,166,047
  Conti      A960033    Commercial Point                            2,161,965
  Conti      9610072    Blue Valley Mobile Home Park                2,140,919
  Conti      MP-1047    Southgate Plaza Shopping Center             2,122,955
  Conti      9510147    Pico Blvd                                   2,093,977
  Conti       90145     Terrace Club Apartments                     2,072,539
  Conti      97-L019    Airborne Complex/Jo-Ann Fabrics Center      1,994,961
  Conti      9410252    Sun City RV & Mini Storage                  1,993,034
  Conti      9410209    Commerce Freeway Center                     1,993,004
  Conti      97-H009    Crowne Health Care of Greenville            1,990,757
  Conti      9510150    Holiday Inn Express - Greenfield            1,939,366
  Conti      9410241    A Storage Inn #3 & #5                       1,905,223
  Conti      9410241A   A Storage Inn #3
  Conti      9410241B   A Storage Inn #5
  Conti      9410219    Tanglewood Self Storage                     1,868,235
  Conti      9410216    Security Public Storage - Pittsburg         1,816,203
  Conti      97C-0128   Briarwood Apartments                        1,813,804
  Conti      MP-1046    Capitol Hill Center                         1,784,080
  Conti      9510181    Holly-Norm Plaza                            1,767,685
  Conti      HCCA1800   River Valley Motor Inn                      1,749,071
  Conti      9510170    Woodstone Plaza                             1,743,046
  Conti      9410232    Secure Self Storage-Livonia                 1,695,717
  Conti      9410251    Crocker's Lockers                           1,693,670
  Conti      A970024    Montefiore Medical Center                   1,690,033
  Conti        1022     Checkered Flag Car Wash                     1,647,055
  Conti      HCCA2049   Super 8 - Nampa                             1,646,379
  Conti       NYU106    Setre Corp.                                 1,644,385
  Conti      97-S020    One Elliot Place                            1,595,596
  Conti       NYU115    Quaker Villa Shopping Center                1,594,555
  Conti      97-H006    The Pointe Assisted Living Facilities       1,574,735
  Conti      97-S075    South Towne Business Park #4                1,548,481
  Conti      HCCA2050   Super 8 - Winnemucca                        1,546,679
  Conti      A970049    Oswego Midtown Center                       1,542,688
  Conti      9410250    Stonebrook Self-Storage                     1,494,275
  Conti       NYU109    Inwood Properties                           1,493,173
  Conti      NYU109A    10 Vermilyea
  Conti      NYU109B    17-19 Vermilyea
  Conti      NYU109C    530 Isham Street
  Conti      9510158    Sam Sung Plaza                              1,488,442
  Conti      A970023    Pacific Sales                               1,474,376
  Conti      HCCA2048   Super 8 - Clearfield                        1,397,000
  Conti       NYU117    Kensington Apartments                       1,394,590
  Conti      97-L023    K-Mart - Toledo                             1,394,487
  Conti     2243-09108  Airborne Freight                            1,367,169
  Conti      9410217    Newport Business Plaza                      1,359,365
  Conti      9510149    Aldine Westfield Road                       1,339,249
  Conti      HCCA2046   Super 8 - Ankeny                            1,337,129
  Conti       MM005     Lake Worth Village                          1,323,947
  Conti      PMC1003    Edwards Cinema                              1,321,016
  Conti      9410233    Secure Self Storage-Waterford               1,296,725
  Conti      HCCA1925   Econo Lodge- Warrensville                   1,295,555
  Conti      97-S088    Westador Shopping Center                    1,295,251
  Conti       26583     845 Gerard Ave.                             1,294,983
  Conti       MM002     Normandy Manor Apartments                   1,293,979
  Conti      9510205    Payless Foods Supermarket                   1,275,588
  Conti       NYU111    39 Queens Boulevard                         1,268,389
  Conti      97-L026    Pier 1 Imports- Larchmont                   1,245,516
  Conti      9510202    Phoenix School                              1,220,354
  Conti       MM004     Garden Gate Apartments                      1,219,327
  Conti      9510171    Town & Country Adult Living                 1,196,057
  Conti       NYU113    Sono Court                                  1,195,771
  Conti     9510190SN   Federal Way Self Storage                    1,193,539
  Conti      97-S067    Chateau Royale Apartments                   1,170,402
  Conti      97-H010    Fountain Retirement Hotel                   1,145,866
  Conti      A970034    537 Sweeten Creek Industrial Park           1,066,466
  Conti      97C-0116   53rd Street                                 1,065,130
  Conti       28000     Newington Warehouse                         1,061,959
  Conti      HCCA2047   Super 8 - Boone                             1,027,793
  Conti      97099964   Morrow I Office Building                     997,924
  Conti       NYU110    Jubilee Supermarket                          996,537
  Conti      97-S036    Manassas Industrial Park                     971,568
  Conti      97060017   Meadowbrook MHP                              965,208
  Conti      97-S039    Suitland Shopping Center                     955,743
  Conti      9610066    Youngstown Mobile Home Park                  945,394
  Conti       NYU114    723 St. Nicholas Avenue                      920,563
  Conti      97-S093    Patuxent Self Storage                        848,055
  Conti      9410223    Okie Storage                                 846,691
  Conti      97-S079    Lake Pointe Apartments                       828,354
  Conti      97-S035    Scoville Street                              826,319
  Conti      97-S038    Suitland Plaza Shopping Center               806,408
  Conti      PMC01000   Mimi's Cafe                                  795,961
  Conti       26582     3810 Bailey Avenue                           794,915
  Conti      HCCA2045   Super 8 - Abilene                            768,350
  Conti      97-S037    Plaza 28                                     767,290
  Conti      9410230    U-Stor-It Warehouse                          747,741
  Conti      9610073    Green River Mobile Home Park                 691,485
  Conti      97-S051    Camelot Apartments                           645,137
  Conti      97-S052    Gilbert Apartments                           621,592
  Conti      97-S021    House of Carpets & Interiors                 612,437
  Conti      97-S087    West Hill Mobile Manor                       573,200
  Conti      97-S069    Windcrest Apartments                         571,347
  Conti      97-S074    Western Community Bank                       548,472
  Conti      97-S056    D'Orleans Apartments                         537,605
  Conti      97-S064    Andrews Avenue                               497,038
  Conti      97060028   Orange County NECA                           494,388
  Conti      97-S047    19 Norwich Street                            473,914
  Conti      97-S078    North Meadow Office Building                 473,681
  Conti      97-S072    1615-1619 Pitkin Avenue                      427,594
  Conti      97-S045    260 Hawthorne Street                         406,475
  Conti      97-S043    96 Stedman Street                            358,468
  Conti      97-S040    Hughes Industrial Center                     342,690
  Conti      97-S073    Canyon Place Apartments                      338,363
  Conti      97-S077    Executive Warehouse & Storage                299,167
  Conti      97-S070    The Retreat Apartments                       272,645
  Conti      97-H007    Nursing Love and Care, Inc.                  263,676
  Conti      97-S025    Maple Leaf Office Complex                    259,769
  Conti      97-S044    223 Islip Avenue                             230,875
  Conti      97-S089    3-3A Rose Street                             177,591
  Conti      97-S055    Sands Chiropractic                           149,134

                        Total                                      682,577,438




<PAGE>




                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

     The  Mortgage  Loan  Schedule  shall set forth,  among  other  things,  the
following information with respect to each Mortgage Loan:

          (a)  the loan number;

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

          (c)  the  Mortgage  Rate in effect as of the Cut-off Date and that the
               Mortgage Loan is a fixed rate Mortgage Loan;

          (d)  the original principal balance;

          (e)  the Stated Principal Balance as of the Cut-off Date;

          (f)  the (A)  Maturity  Date  for  each  Mortgage  Loan,  and (B) with
               respect to each Mortgage Loan with an Anticipated Repayment Date,
               the Anticipated Repayment Date;

          (g)  the Due Date;

          (h)  whether such Mortgage Loan has an Anticipated Repayment Date;

          (i)  the Primary Servicing Fee Rate;

          (j)  whether the Mortgage Loan is an Actual/360  Loan or an Actual/365
               Loan; and

          (k)  whether such Mortgage Loan is a Healthcare Loan.

The Mortgage Loan Schedule shall also set forth the aggregate  Stated  Principal
Balance as of the Cut-off Date for all of the Mortgage  Loans.  Such list may be
in the  form of more  than  one  list,  collectively  setting  forth  all of the
information required. Certain of the above-referenced items are described on the
Mortgage Loan Schedule attached hereto.  Certain of the  above-referenced  items
are  described  on Exhibit B-1 and  Exhibit  B-2 to the  Pooling  and  Servicing
Agreement  and are  incorporated  by reference  into the Mortgage  Loan Schedule
attached hereto.



<PAGE>





                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage  File" for any Mortgage Loan shall,  subject to Section 2(b),
collectively consist of the following documents:

                   (i)     the  original  Note,  endorsed  by  the  most  recent
                           endorsee  prior to the  Trustee  or, if none,  by the
                           Originator,  without recourse,  either in blank or to
                           the order of the Trustee in the following  form: "Pay
                           to the order of LaSalle National Bank, as trustee for
                           the registered  holders of Deutsche  Mortgage & Asset
                           Receiving    Corporation,    Mortgage    Pass-Through
                           Certificates, Series 1998-C1, without recourse";

                  (ii)     the  original  or a copy  of  the  Mortgage  and,  if
                           applicable,   the   originals   or   copies   of  any
                           intervening  assignments  thereof  showing a complete
                           chain  of  assignment  from  the  Originator  of  the
                           Mortgage  Loan to the most recent  assignee of record
                           thereof  prior to the  Trustee,  if any, in each case
                           with evidence of recording indicated thereon;

                 (iii)     an original assignment of the Mortgage, in recordable
                           form,  executed by the most recent assignee of record
                           thereof  prior to the  Trustee  or,  if none,  by the
                           Originator,  either  in  blank  or in  favor  of  the
                           Trustee (in such capacity);

                  (iv)     the original or a copy of the related  Assignment  of
                           Leases, Rents and Profits (if such item is a document
                           separate from the Mortgage) and, if  applicable,  the
                           originals  or copies of any  intervening  assignments
                           thereof  showing a complete chain of assignment  from
                           the  Originator  of the  Mortgage  Loan  to the  most
                           recent  assignee  of  record  thereof  prior  to  the
                           Trustee,  if  any,  in each  case  with  evidence  of
                           recording thereon;

                   (v)     an original  assignment of any related  Assignment of
                           Leases, Rents and Profits (if such item is a document
                           separate  from the  Mortgage),  in  recordable  form,
                           executed  by  the  most  recent  assignee  of  record
                           thereof  prior to the  Trustee  or,  if none,  by the
                           Originator,  either  in  blank  or in  favor  of  the
                           Trustee (in such capacity),  which  assignment may be
                           included as part of the  corresponding  assignment of
                           Mortgage referred to in clause (iii) above;

                  (vi)     an original or copy of any related security agreement
                           (if  such  item  is  a  document  separate  from  the
                           Mortgage) and, if applicable, the originals or copies
                           of any  intervening  assignments  thereof  showing  a
                           complete  chain of assignment  from the Originator of
                           the  Mortgage  Loan to the most  recent  assignee  of
                           record thereof prior to the Trustee, if any;

                  (vii)   an  original   assignment  of  any  related   security
                          agreement  (if such item is a document  separate  from
                          the Mortgage)  executed by the most recent assignee of
                          record  thereof  prior to the Trustee or, if none,  by
                          the  Originator,  either  in  blank or in favor of the
                          Trustee (in such  capacity),  which  assignment may be
                          included as part of the  corresponding  assignment  of
                          Mortgage referred to in clause (iii) above;

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

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

                  (x)     the  original  or  a  copy  of  any  guaranty  of  the
                          obligations  of the mortgagor  under the Mortgage Loan
                          together  with  (A) if  applicable,  the  original  or
                          copies of any intervening assignments of such guaranty
                          showing  a  complete  chain  of  assignment  from  the
                          Originator  of the  Mortgage  Loan to the most  recent
                          assignee thereof prior to the Trustee, if any, and (B)
                          an original  assignment of such  guaranty  executed by
                          the most recent assignee  thereof prior to the Trustee
                          or, if none, by the Originator;

                  (xi)    (A)  file or  certified  copies  of any UCC  financing
                          statements  and  continuation  statements  which  were
                          filed in order to perfect (and maintain the perfection
                          of) any security  interest  held by the  Originator of
                          the Mortgage  Loan (and each  assignee of record prior
                          to  the  Trustee)  in and  to  the  personalty  of the
                          mortgagor at the Mortgaged Property (in each case with
                          evidence  of filing  thereon)  and  which  were in the
                          possession  of the  Seller  (or its agent) at the time
                          the Mortgage  Files were  delivered to the Trustee and
                          (B) if any such security interest is perfected and the
                          earlier  UCC  financing  statements  and  continuation
                          statements were in the possession of the Seller, a UCC
                          financing   statement  executed  by  the  most  recent
                          assignee  of record  prior to the Trustee or, if none,
                          by the  Originator,  evidencing  the  transfer of such
                          security interest,  either in blank or in favor of the
                          Trustee;

                  (xii)   the original or a copy of the power of attorney  (with
                          evidence of recording thereon, if appropriate) granted
                          by  the  Mortgagor  if the  Mortgage,  Note  or  other
                          document or instrument referred to above was signed on
                          behalf  of the  Mortgagor  pursuant  to such  power of
                          attorney;

                  (xiii)  if  the  Mortgagor  has a  leasehold  interest  in the
                          related Mortgaged Property,  the original ground lease
                          or a copy thereof;

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

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

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

                  (xvii)  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;

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

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

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.  The original  assignments referred to in clauses
(iii),  (v), (vii) and (x)(B),  may be in the form of one or more instruments in
recordable form in any applicable filing offices.



<PAGE>





                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS

     With  respect to each  Mortgage  Loan,  the Seller  hereby  represents  and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, except as set forth on Schedule C-1 hereto that:

     (i) Ownership of Mortgage Loans.  Immediately prior to the transfer thereof
to the Purchaser,  the Seller had good and marketable title to, and was the sole
owner and holder of, such  Mortgage  Loan,  free and clear of any and all liens,
encumbrances and other interests on, in or to such Mortgage Loan (other than, in
certain  cases,  the right of a  subservicer  to directly  service such Mortgage
Loan).  Such  transfer  validly  assigns  ownership of such Mortgage Loan to the
Purchaser free and clear of any pledge, lien, encumbrance or security interest.

     (ii) Authority to Transfer  Mortgage  Loans.  The Seller has full right and
authority to sell,  assign and transfer such Mortgage  Loan. No provision of the
Note,  Mortgage or other loan document  relating to such Mortgage Loan prohibits
or restricts the Seller's right to assign or transfer such Mortgage Loan.

     (iii) Mortgage Loan Schedule.  The information  pertaining to such Mortgage
Loan set  forth in the  Mortgage  Loan  Schedule  was  true and  correct  in all
material respects as of the Cut-off Date.

     (iv)  Payment  Record.  Such  Mortgage  Loan was not  delinquent  as of the
Cut-off Date (giving effect to any applicable  grace periods),  and has not been
during the  twelve-month  period prior  thereto,  30 days or more  delinquent in
respect of any debt service payment required  thereunder,  without giving effect
to any applicable grace period.

     (v) Permitted Encumbrances.  The related Mortgage constitutes a valid first
lien upon the  related  Mortgaged  Property,  including  all  buildings  located
thereon and all fixtures attached  thereto,  such lien being subject only to (A)
the lien of current real property taxes and assessments not yet due and payable,
(B) covenants,  conditions and restrictions,  rights of way, easements and other
matters  of  public  record,  and (C)  exceptions  and  exclusions  specifically
referred to in the lender's title insurance  policy issued or, as evidenced by a
"marked-up"  commitment,  to be issued in  respect  of such  Mortgage  Loan (the
exceptions  set forth in the  foregoing  clauses (A), (B) and (C)  collectively,
"Permitted   Encumbrances").   The  Permitted  Encumbrances  do  not  materially
interfere with the security intended to be provided by the related Mortgage, the
current  use or  operation  of the  related  Mortgaged  Property  or the current
ability of the Mortgaged Property to generate net operating income sufficient to
service the Mortgage  Loan. If the  Mortgaged  Property is operated as a nursing
facility,  a  hospitality  property or a  multifamily  property,  the  Mortgage,
together  with  any  separate  security  agreement,  similar  agreement  and UCC
financing statement, if any, establishes and creates a first priority, perfected
security interest,  to the extent such security interest can be perfected by the
recordation  of a Mortgage or the filing of a UCC  financing  statement,  in all
personal  property  owned by the  Mortgagor  that is used in, and is  reasonably
necessary to, the operation of the related Mortgaged Property.

     (vi) Title  Insurance.  The lien of the  related  Mortgage is insured by an
ALTA lender's  title  insurance  policy ("Title  Policy"),  or its equivalent as
adopted in the applicable jurisdiction,  issued by a nationally recognized title
insurance company, insuring the originator of such Mortgage Loan, 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 Permitted Encumbrances (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 such loan).  Each Title  Policy (or, if it has yet to be issued,  the
coverage to be  provided  thereby)  is in full force and  effect,  all  premiums
thereon have been paid and, to the Seller's  knowledge,  no material claims have
been made  thereunder  and no claims have been paid  thereunder.  The Seller has
not, by act or omission, done anything that would materially impair the coverage
under such Title Policy.  Immediately  following the transfer and  assignment of
the related  Mortgage Loan to the Trustee,  such Title Policy (or, if it has yet
to be issued,  the coverage to be provided thereby) will inure to the benefit of
the Trustee  without the consent of or notice to the  insurer.  To the  Seller's
actual  knowledge,  the insurer that issued such Title Policy is qualified to do
business in the state in which the related Mortgaged Property is located,

     (vii) No Waivers by Seller of Material Defaults.  The Seller has not waived
any material default,  breach, violation or event of acceleration existing under
the related Mortgage or Note.

     (viii) No Offsets,  Defenses or  Counterclaims.  There is no valid  offset,
defense or counterclaim to such Mortgage Loan.

     (ix)  Condition  of  Property;  Condemnation.  Except  as set  forth in any
engineering  report  prepared in connection with the origination of (or obtained
in  connection  with or otherwise  following the Seller's  acquisition  of) such
Mortgage Loan,  the related  Mortgaged  Property is, to the Seller's  knowledge,
free and clear of any damage  that would  materially  and  adversely  affect its
value as security for such Mortgage Loan. The Seller has no actual notice of the
commencement of a proceeding for the condemnation of all or any material portion
of the related Mortgaged Property.

     (x) Compliance with Usury Laws. Except with respect to provisions  relating
to default interest,  yield maintenance  charges and prepayment  premiums,  such
Mortgage Loan complied with all  applicable  usury laws in effect at its date of
origination.

     (xi) Full  Disbursement  of Mortgage  Loan  Proceeds.  The proceeds of such
Mortgage Loan have been fully  disbursed and there is no requirement  for future
advances thereunder.

     (xii) Enforceability. The related Note and Mortgage and all other documents
and instruments  evidencing,  guaranteeing,  insuring or otherwise securing such
Mortgage Loan have been duly and properly  executed by the parties thereto,  and
each is the legal, valid and binding obligation of the maker thereof (subject to
any non-recourse provisions contained in any of the foregoing agreements and any
applicable state  anti-deficiency  legislation),  enforceable in accordance with
its terms, except as such enforcement may be limited by bankruptcy,  insolvency,
reorganization,  receivership, moratorium or other laws relating to or affecting
the  rights  of  creditors   generally  and  by  general  principles  of  equity
(regardless of whether such  enforcement is considered in a proceeding in equity
or at  law)  and  excluding  provisions  relating  to  default  interest,  yield
maintenance charges or prepayment premiums.

     (xiii) Insurance.  All improvements upon the related Mortgaged Property are
insured against loss by hazards of extended  coverage in an amount (subject to a
customary  deductible)  at least  equal  to the  lesser  of (1) the  outstanding
principal  balance of such Mortgage Loan, (2) 100% of the full  replacement cost
of the  improvements  located  on such  Mortgaged  Property  and  (3)  the  full
insurable  actual  cash  value  of such  improvements,  and the  related  hazard
insurance policy contains  appropriate  endorsements to avoid the application of
co-insurance   and  does  not  permit   reduction  in  insurance   proceeds  for
depreciation.  If any  portion  of the  improvements  on the  related  Mortgaged
Property was, at the time of the  origination  of such Mortgage Loan, in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having  special  flood  hazards,  and flood  insurance  was  available,  a flood
insurance policy meeting any requirements of the then current  guidelines of the
Federal  Insurance  Administration  is in  effect  with a  generally  acceptable
insurance carrier, in an amount representing coverage not less than the least of
(1) the  outstanding  principal  balance  of such  Mortgage  Loan,  (2) the full
insurable actual cash value of such Mortgaged  Property,  (3) the maximum amount
of  insurance  available  under the National  Flood  Insurance  Act of 1968,  as
amended,  and (4) 100% of the replacement  cost of the  improvements  located on
such Mortgaged  Property.  The Mortgage  requires the Mortgagor to maintain such
insurance  in respect of the  Mortgaged  Property in  addition to  comprehensive
general liability  insurance in amounts generally required by the Seller, and at
least six months rental or business interruption  insurance.  All such insurance
required by the Mortgage to be  maintained is in full force and effect and names
the  Originator,  the  Seller  or their  respective  successors  or  assigns  as
mortgagee, loss payee or additional insured. Each such insurance policy requires
prior notice to the holder of the Mortgage of termination or  cancellation,  and
no such  notice  has been  received,  including  any  notice  of  nonpayment  of
premiums, that has not been cured.

     (xiv) Environmental  Condition.  The related Mortgaged Property was subject
to one or more environmental site assessments,  studies or reviews (or an update
of a  previously  conducted  assessment,  study or  review),  which  was  (were)
performed  on  behalf  of the  Seller,  or as to which the  related  report  was
delivered to the Seller in connection  with its  origination  or  acquisition of
such Mortgage  Loan; and the Seller,  having made no  independent  inquiry other
than  reviewing  the  resulting   report(s)  or  studies  and/or   employing  an
environmental  consultant  to  perform or review  the  assessment(s)  referenced
herein, has no knowledge of any material and adverse environmental conditions or
circumstance  affecting  such  Mortgaged  Property that was not disclosed in the
related  report(s) or studies.  The Seller has not taken any action with respect
to such Mortgage Loan or the related  Mortgaged  Property that could subject the
Purchaser, or its successors and assigns in respect of the Mortgage Loan, to any
liability  under the  Comprehensive  Environmental  Response,  Compensation  and
Liability Act of 1980, as amended  ("CERCLA") or any other  applicable  federal,
state or local  environmental  law,  and the 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 the related Mortgaged Property that was
not disclosed in the related report.  The related  Mortgage or loan documents in
the related  Mortgage File requires the Mortgagor to comply with all  applicable
federal, state and local environmental laws and regulations.

     (xv) No  Cross-Collateralization  with Other Mortgage Loans.  Such Mortgage
Loan is not  cross-collateralized  with  any  mortgage  loan  that  will  not be
included in the Trust Fund.

     (xvi) Waivers and Modifications.  The terms of the related Mortgage and the
Note  have not been  impaired,  waived,  altered  or  modified  in any  material
respect, except as specifically set forth in the related Mortgage File.

     (xvii) Taxes and Assessments.  There are no delinquent taxes, ground rents,
assessments for improvements or other similar  outstanding charges affecting the
related  Mortgaged  Property which are or may become a lien of priority equal to
or  higher  than  the  lien  of the  related  Mortgage.  For  purposes  of  this
representation  and warranty,  real property taxes and assessments  shall not be
considered  unpaid until the date on which interest  and/or  penalties  would be
payable thereon.

     (xviii) Mortgagor's Interest in Mortgaged Property.  Except with respect to
Mortgage  Loans the  Mortgagor  of which is a lessee  under a ground  lease of a
Mortgaged Property or a combination of a ground lease and a fee simple interest,
the interest of the related Mortgagor in the related Mortgaged Property consists
of a fee simple estate in real property.

     (xix) Whole Loan. Except as set forth on Schedule C-1 hereto, each Mortgage
Loan is a whole loan.

     (xx) Valid  Assignment.  The assignment of the related Mortgage referred to
in clause (iii) of Exhibit B constitutes the legal, valid and binding assignment
of such Mortgage from the relevant  assignor to the Trustee.  The  Assignment of
Leases set forth in the  Mortgage or  separate  from the  related  Mortgage  and
related to and delivered in connection  with each Mortgage Loan  establishes and
creates  a  valid,  subsisting  and,  subject  only to  Permitted  Encumbrances,
enforceable  first  priority lien and first  priority  security  interest in the
related  Mortgagor's  interest  in all  leases,  subleases,  licenses  or  other
agreements,  to the extent  permitted  by law,  pursuant  to which any person is
entitled  to occupy,  use or  possess  all or any  portion of the real  property
subject to the related Mortgage, and each assignor thereunder has the full right
to assign the same,  to the extent  permitted by law. The related  assignment of
any Assignment of Leases, not included in a Mortgage,  executed and delivered in
favor of the Trustee is in recordable  form and  constitutes a legal,  valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the  assignor's  right,  title and interest in, to and under such  Assignment of
Leases.

     (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that are,
as of the Closing Date, required to be deposited with the mortgagee or its agent
have been so deposited.

     (xxii) No Mechanics' or Materialmen's  Liens. As of the date of origination
of such  Mortgage  Loan and, to the actual  knowledge  of the Seller,  as of the
Closing Date,  the related  Mortgaged  Property was and is free and clear of any
mechanics' and materialmen's liens or liens in the nature thereof which create a
lien prior to that  created by the  related  Mortgage,  except  those  which are
insured against by the Title Policy referred to in (vi) above.

     (xxiii) No Material  Encroachments.  To the  Seller's  knowledge  (based on
surveys and/or title  insurance  obtained in connection  with the origination of
such Mortgage Loan), as of the date of such origination, no improvement that was
included  for the  purpose of  determining  the  appraised  value of the related
Mortgaged  Property at the time of origination of such Mortgage Loan lay outside
the boundaries and building  restriction  lines of such property to any material
extent  (unless  affirmatively  covered  by  the  Title  Policy  referred  to in
paragraph (vi) above),  and no improvements on adjoining  properties  encroached
upon such Mortgaged Property to any material extent. To the Seller's  knowledge,
based upon  opinions of counsel,  endorsement  to such Title Policy and/or other
due diligence  customarily  performed by the Seller, the improvements located on
or forming part of such Mortgaged  Property comply in all material respects with
applicable  zoning  laws and  ordinances  (except  to the  extent  that they may
constitute legal nonconforming uses).

     (xxiv) No Material Default. (A) To the Seller's knowledge,  there exists no
material default,  breach or event of acceleration under the related Mortgage or
Note, and (B) the Seller has not received actual notice of any event (other than
payments  due but not yet  delinquent)  that,  with the  passage of time or with
notice and the expiration of any grace or cure period,  would  constitute such a
material default, breach or event of acceleration;  provided, however, that this
representation  and  warranty  does not  cover any  default,  breach or event of
acceleration  that  specifically  pertains  to any matter  otherwise  covered or
addressed by any other representation and warranty made by the Seller herein.

     (xxv) Inspection. In connection with the origination or acquisition of each
Mortgage Loan, the Seller  inspected or caused to be inspected  (either directly
by the Seller, by its correspondent or by a third party) the Mortgaged Property.

     (xxvi) No Equity  Participation  or  Contingent  Interest.  Except  for any
related Excess Interest,  the Mortgage Loan contains no equity  participation by
the lender,  and does not provide for any  contingent or additional  interest in
the form of participation in the cash flow of the related Mortgaged Property, or
for negative amortization.

     (xxvii) No Advances of Funds.  No holder of the  Mortgage  Loan has, to the
Seller's knowledge,  advanced funds or induced,  solicited or knowingly received
any advance of funds from a party other than the owner of the related  Mortgaged
Property  (other than a tenant  required to make its lease payments  directly to
the holder of the  related  Mortgage  Loan),  directly  or  indirectly,  for the
payment of any amount required by the Mortgage Loan.

     (xxviii) Licenses,  Permits,  Etc. To the Seller's knowledge,  based on due
diligence  customarily performed in the origination of comparable mortgage loans
by the Seller,  as of the date of  origination  of the  Mortgage  Loan,  (i) the
related  Mortgagor  or  operator  of  the  related  Mortgaged  Property  was  in
possession  of all material  licenses,  permits and  authorizations  required by
applicable  laws  for the  ownership  and  operation  of the  related  Mortgaged
Property as it was then operated,  and, (ii) if a related Mortgaged  Property is
improved by a skilled nursing,  congregate care or assisted living facility, the
most recent inspection or survey by governmental authorities having jurisdiction
in connection with such licenses,  permits and  authorizations did not cite such
Mortgaged Property for material  violations (which shall include only "Level IV"
(or equivalent)  violations in the case of skilled nursing  facilities) that had
not been cured or as to which a plan of correction had not been submitted to and
accepted  by  such  governmental  authorities.   To  the  extent  such  facility
participates  in Medicaid or  Medicare,  the Seller has not  received any notice
that such  facility  is not in  compliance  in all  material  respects  with the
requirements of such program, such that such facility's continued  participation
in such program be adversely affected.

     (xxix) Servicing. The servicing and collection practices used by Seller and
its  designees  with  respect  to the  Mortgage  Loan have been in all  material
respects legal, proper and prudent and have met industry standards for servicing
of commercial mortgage loans.

     (xxx)  Customary  Remedies.  The related  Mortgage or Note,  together  with
applicable state law, contains customary and enforceable  provisions (subject to
the  exceptions  set forth in paragraph  (xii)) such as to render the rights and
remedies of the holders thereof adequate for the practical  realization  against
the  related  Mortgaged  Property  of the  principal  benefits  of the  security
intended to be provided thereby.

     (xxxi) The indebtedness  evidenced by a Mortgage Loan is not convertible to
an  ownership  interest  in  the  related  Mortgaged  Property  or  the  related
Mortgagor.

     (xxxii) Insurance and Condemnation  Proceeds. The related Mortgage provides
that  insurance  proceeds and  condemnation  proceeds will be applied  either to
restore or repair  the  Mortgaged  Property,  or to repay the  principal  of the
Mortgage Loan.

     (xxxiii)  LTV.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (A) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (1) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the Mortgage Loan or (2) at the Closing Date at least equal to 80 percent of the
principal balance of the Mortgage Loan on such date;  provided that for purposes
hereof,  the fair  market  value of the real  property  interest  must  first be
reduced  by (X) the  amount of any lien on the real  property  interest  that is
senior to the Mortgage Loan and (Y) a  proportionate  amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is  cross-collateralized  with  such  Mortgage  Loan,  in which  event  the
computation described in clauses (1) and (2) of this paragraph (xxxiii) shall be
made on a pro rata  basis in  accordance  with the  fair  market  values  of the
Mortgaged Properties securing such  cross-collateralized  Mortgage Loans; or (B)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.86OG-2(a)(1)(ii)).

     (xxxiv)  LTV  and  Significant  Modifications.  If the  Mortgage  Loan  was
"significantly  modified" prior to the Closing Date so as to result in a taxable
exchange  under Section 1001 of the Code, it either (A) was modified as a result
of the default or  reasonably  foreseeable  default of such Mortgage Loan or (B)
satisfies  the  provisions  of  either  clause  (A)(1)  of  paragraph   (xxxiii)
(substituting  the date of the last such  modification for the date the Mortgage
Loan was  originated)  or clause  (A)(2) of paragraph  (xxxiii),  including  the
proviso thereto.

     (xxxv) Litigation.  To the Seller's actual knowledge,  there are no pending
actions,  suits or proceedings by or before any court or governmental  authority
against or affecting  the related  Mortgagor or the related  Mortgaged  Property
that, if determined  adversely to such  Mortgagor or Mortgaged  Property,  would
materially  and  adversely  affect the value of the  Mortgaged  Property  or the
ability of the  Mortgagor to pay  principal,  interest or any other  amounts due
under such Mortgage Loan.

     (xxxvi) Leasehold Estate.  Each Mortgaged  Property consists of the related
Mortgagor's fee simple estate in real estate or, if the related Mortgage Loan is
secured in whole or in part by the  interest of a Mortgagor  as a lessee under a
ground  lease  of a  Mortgaged  Property  (a  "Ground  Lease"),  by the  related
Mortgagor's  interest in the Ground Lease but not by the related fee interest in
such Mortgaged  Property (the "Fee Interest") or if the Mortgage Loan is secured
in whole or in part by a Ground Lease and a Fee Interest,  either (1) the ground
lessor's  fee  interest is  subordinated  to the lien of the Mortgage or (2) the
following apply to such Ground Lease:

                  (a)      To the actual  knowledge  of the Seller,  such Ground
                           Lease  or a  memorandum  thereof  has been or will be
                           duly  recorded;  such  Ground  Lease (or the  related
                           estoppel  letter  or  lender   protection   agreement
                           between  the Seller and related  lessor)  permits the
                           interest of the lessee thereunder to be encumbered by
                           the related Mortgage;  and there has been no material
                           change  in the  payment  terms of such  Ground  Lease
                           since the  origination of the related  Mortgage Loan,
                           with the exception of material  changes  reflected in
                           written  instruments  that are a part of the  related
                           Mortgage File;

                  (b)      The  lessee's  interest in such  Ground  Lease is not
                           subject to any liens or encumbrances  superior to, or
                           of equal priority with, the related  Mortgage,  other
                           than the ground  lessor's  related fee  interest  and
                           Permitted Encumbrances;

                  (c)     Except  as set  forth  on  Schedule  C-1  hereto,  the
                          Mortgagor's   interest   in  such   Ground   Lease  is
                          assignable  to the Purchaser  and its  successors  and
                          assigns  upon notice to, but (except in the case where
                          such consent cannot be unreasonably  withheld) without
                          the  consent  of, the lessor  thereunder  (or, if such
                          consent is required, it has been obtained prior to the
                          Closing  Date)  and,  in  the  event  that  it  is  so
                          assigned,  is further  assignable by the Purchaser and
                          its successors and assigns upon notice to, but without
                          the need to obtain the consent of, such lessor (except
                          in the case where such consent cannot be  unreasonably
                          withheld);

                  (d)      Such Ground  Lease is in full force and  effect,  and
                           the Seller has  received  no notice  that an event of
                           default has occurred thereunder, and, to the Seller's
                           actual knowledge, there exists no condition that, but
                           for the  passage of time or the giving of notice,  or
                           both,  would result in an event of default  under the
                           terms of such Ground Lease;

                  (e)      Such Ground  Lease,  or an  estoppel  letter or other
                           agreement,  requires  the lessor  under  such  Ground
                           Lease to give  notice of any default by the lessee to
                           the  mortgagee,   provided  that  the  mortgagee  has
                           provided  the  lessor  with  notice  of its  lien  in
                           accordance  with the provisions of such Ground Lease,
                           and such Ground Lease, or an estoppel letter or other
                           agreement,   further   provides  that  no  notice  of
                           termination   given  under  such   Ground   Lease  is
                           effective  against  the  mortgagee  unless a copy has
                           been delivered to the mortgagee;

                  (f)      A mortgagee  is  permitted a  reasonable  opportunity
                           (including, where necessary,  sufficient time to gain
                           possession  of the  interest of the lessee under such
                           Ground  Lease) to cure any default  under such Ground
                           Lease,  which is curable  after the receipt of notice
                           of any such default, before the lessor thereunder may
                           terminate such Ground Lease;

                  (g)      Such Ground Lease has an original term (including any
                           extension  options set forth  therein)  which extends
                           not less than ten years  beyond the  Stated  Maturity
                           Date of the related Mortgage Loan;

                  (h)     Except as set forth on Schedule C-1 hereto,  under the
                          terms of such Ground  Lease and the related  Mortgage,
                          taken together,  any related insurance  proceeds other
                          than in respect of a total or substantially total loss
                          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  (except in
                          such cases where a provision  entitling  another party
                          to hold and disburse such proceeds would not be viewed
                          as commercially  unreasonable by a prudent  commercial
                          mortgage lender), or to the payment of the outstanding
                          principal  balance of the Mortgage  Loan together with
                          any accrued interest thereon;

                  (i)      Such Ground Lease does not impose any restrictions on
                           subletting  which would be viewed,  as of the date of
                           origination   of  the  related   Mortgage   Loan,  as
                           commercially  unreasonable  by the  Seller;  and such
                           Ground  Lease  contains  a  covenant  that the lessor
                           thereunder  is not  permitted,  in the  absence of an
                           uncured default, to disturb the possession,  interest
                           or quiet enjoyment of any subtenant of the lessee, or
                           in  any  manner,  which  would  materially  adversely
                           affect the security provided by the related Mortgage;
                           and

                  (j)      Except  as set forth on  Schedule  C-1  hereto,  such
                           Ground Lease  requires the lessor to enter into a new
                           lease with the Seller or its successors or assigns in
                           the event of a  termination  of the  Ground  Lease by
                           reason of a default by the Mortgagor under the Ground
                           Lease,  including  rejection of the Ground Lease in a
                           bankruptcy proceeding.

     (xxxvii)  Deed of Trust.  If the  related  Mortgage  is a deed of trust,  a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated and serving under such Mortgage.

     (xxxviii)  Lien  Releases.  Except in cases where either (a) a release of a
portion  of the  Mortgaged  Property  was  contemplated  at  origination  of the
Mortgage  Loan and such  portion was not  considered  material  for  purposes of
underwriting   the  Mortgage  Loan  or  (b)  release  is  conditioned  upon  the
satisfaction of certain underwriting and legal requirements and the payment of a
release price,  the related Note or Mortgage does not require the holder thereof
to release all or any  portion of the  Mortgaged  Property  from the lien of the
related  Mortgage  except  upon  payment in full of all  amounts  due under such
Mortgage Loan.

     (xxxix)  Junior  Liens.  Except as set forth on Schedule  C-1  hereto,  the
Mortgage Loan does not permit the related Mortgaged Property to be encumbered by
any lien junior to or of equal  priority  with the lien of the related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar conditions specified therein.

     (xl) Due-On-Sale;  Due-On-Encumbrance.  Except as set forth in Schedule C-1
hereto,  each related  Mortgage or Loan  Agreement  contains  provisions for the
acceleration  of the payment of the unpaid  principal  balance of such  Mortgage
Loan  if,  without  complying  with the  requirements  of the  Mortgage  or Loan
Agreement,  the related Mortgaged Property, or any interest therein, is directly
or  indirectly  transferred  or  sold  (except  for  a  one-time  transfer),  or
encumbered in connection with subordinate financing.

     (xli) Mortgagor Bankruptcy. To the Seller's knowledge, the Mortgagor is not
a debtor in any state or federal bankruptcy or insolvency proceeding.

     (xlii) Defeasance Provisions.  Any Mortgage Loan which contains a provision
for any defeasance of mortgage collateral either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of March 1,  1998),  (ii) only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     (xliii) Release or Substitution of Collateral.  Such Mortgage Loan does not
permit the release or substitution of collateral if such release or substitution
(a) would  constitute a "significant  modification" of such Mortgage Loan within
the meaning of Treas. Reg. ss.1.1001-3 or (b) would cause such Mortgage Loan not
to be a "qualified  mortgage"  within the meaning of Section  860G(a)(3)  of the
Code (without regard to clauses (A)(i) or (A)(ii) thereof).

     It is understood  and agreed that the  representations  and  warranties set
forth in this Exhibit C shall survive delivery of the respective  Mortgage Files
to the  Purchaser  and/or  the  Trustee  and shall  inure to the  benefit of the
Purchaser,  and its successors  and assigns  (including  without  limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment.


<PAGE>


                                                                     ContiTrade


                            SCHEDULE C-1 TO EXHIBIT C

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


The  following  Mortgage  Loans  are  excepted  from  the   representations  and
warranties contained in the corresponding paragraph in Exhibit C:

     (xxxvi) Leasehold Estate.

     (c) Mortgage  Loans No. 9510158  (Samsung  Plaza) and No.  A970025B  (Peter
Harris  --  East  Greenbush)  require  the  consent  of the  ground  lessor  for
assignment  of  the  ground  lessee's  interest,  but  such  consent  cannot  be
unreasonably withheld.

     (h) Mortgage Loan No.  A970025B  (Peter Harris -- East  Greenbush) does not
give the mortgagee the right to control insurance proceeds.

     (j) Mortgage  Loans No. 9510158  (Samsung  Plaza) and No.  A970025B  (Peter
Harris -- East  Greenbush)  do not require the ground lessor to enter into a new
lease in the event of a termination of the related ground lease.

     (xxxix) Junior Liens.

     1. Mortgage Loan No.  9761-HSP(C)  (Homewood  Suites -- Kissimmee)  permits
future subordinate financing secured by the related Mortgaged Property,  subject
to the following conditions:

     (a) the subordinate debt shall be used for construction of additional rooms
and meeting space; and

     (b) the  subordinate  debt shall not exceed the  greater of (i) the cost as
set forth in a development  budget, (ii) $7,000,000 and (iii) $85,000 or $60,000
per newly constructed 2-bedroom or 1-bedroom suite, respectively.

     A second  mortgage  and a pledge of  partnership  interests  as security is
permitted subject to standstill provisions.

     2. Mortgage Loan No. 9510148 (Oak Grove Institute  Foundation)  permits the
borrower to finance healthcare receivables.




<PAGE>





                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                       Certificate of Officer of [SELLER]
                       ----------------------------------

     I,      ----------------------,       a      ----------------------      of
- ---------------------- (the "Seller"), hereby certify as follows:

     The  Seller is a limited  liability  company  duly  organized  and  validly
existing under the laws of the State of Delaware.

     Attached hereto as Exhibit I are true and correct copies of the Certificate
of  Formation  and Limited  Liability  Company  Agreement  of the Seller,  which
Certificate of Formation and Limited Liability Company Agreement are on the date
hereof, and have been at all times in full force and effect.

     To the best of my knowledge,  no proceedings  looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person  listed below is and has been duly elected and  qualified as an
officer or authorized  signatory of the Seller and his or her genuine  signature
is set forth opposite his or her name:

           Name                    Office                   Signature




     Each person  listed  above who  signed,  either  manually  or by  facsimile
signature, the Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the
"Purchase  Agreement"),  between  the  Seller  and  Deutsche  Mortgage  &  Asset
Receiving  Corporation  providing for the purchase by Deutsche  Mortgage & Asset
Receiving  Corporation  from the  Seller  of the  Mortgage  Loans,  was,  at the
respective  times of such signing and delivery,  duly authorized or appointed to
execute such documents in such  capacity,  and the signatures of such persons or
facsimiles thereof appearing on such documents are their genuine signatures.

     Capitalized  terms not otherwise  defined herein have the meanings assigned
to them in the Purchase Agreement.



<PAGE>



     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
- ---------- --, 1998.


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

     I, [name],  [title],  hereby  certify that  ---------- is a duly elected or
appointed, as the case may be, qualified and acting ---------- of the Seller and
that the signature appearing above is his or her genuine signature.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
- ---------- --, 1998.


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



<PAGE>




                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER

                             Certificate of [SELLER]
                             -----------------------



     In connection  with the  execution  and delivery by  ----------------------
(the "Seller") of, and the consummation of the transaction contemplated by, that
certain  Mortgage  Loan  Purchase  Agreement,  dated as of March  1,  1998  (the
"Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving Corporation
and the Seller,  the Seller hereby  certifies that (i) the  representations  and
warranties  of the Seller in the Purchase  Agreement are true and correct in all
material  respects  at and as of the date hereof with the same effect as if made
on the date hereof, and (ii) the Seller has, in all material respects,  complied
with all the  agreements  and  satisfied  all the  conditions  on its part to be
performed or satisfied  at or prior to the date  hereof.  Capitalized  terms not
otherwise  defined  herein have the  meanings  assigned to them in the  Purchase
Agreement.

     Certified this ----- day of ----------, 1998.


                                    [SELLER]


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



<PAGE>




                                  EXHIBIT D-3A

                       FORM OF CORPORATE OPINION OF SELLER






                                  March 1, 1998






Addressees Listed on Schedule A

                  Re:      Deutsche Mortgage & Asset Receiving Corporation,
                           Commercial Mortgage Pass-Through Certificates, 
                           Series 1998 C-1
                           ------------------------------------------------

Ladies and Gentlemen:

     We are  rendering  this  opinion  letter  pursuant  to Section  8(e) of the
Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the "Mortgage Loan
Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving  Corporation
(the "Depositor") and  --------------------------------------,  a --------------
corporation (the "Seller"),  relating to the sale by the Seller and the purchase
by the Depositor of the Mortgage  Loans. We have acted as special counsel to the
Seller in connection with the aforementioned transaction. Capitalized terms used
herein but not defined  herein have the  respective  meanings  given them in the
Mortgage Loan Purchase Agreement.

     In rendering the opinions set forth below, we have examined and relied upon
the  originals,  copies or specimens,  certified or otherwise  identified to our
satisfaction,  of the Mortgage Loan Purchase  Agreement,  and such certificates,
corporate and public records,  agreements and  instruments and other  documents,
including,  among other things, the documents  delivered on the Closing Date, as
we have deemed  appropriate as a basis for the opinions expressed below. In such
examination we have assumed the genuineness of all signatures,  the authenticity
of all documents,  agreements and instruments submitted to us as originals,  the
conformity to original  documents,  agreements and instruments of all documents,
agreements  and  instruments  submitted  to  us  as  copies  or  specimens,  the
authenticity  of the originals of such  documents,  agreements  and  instruments
submitted  to us as copies or  specimens,  and the  accuracy  of the matters set
forth in the documents,  agreements and instruments we reviewed. As to any facts
material  to such  opinions  that  were not  known to us,  we have  relied  upon
statements  and  representations  of officers and other  representatives  of the
Seller.

     We have also  assumed  (other  than with  respect to the  Seller)  that all
documents,  agreements and instruments have been duly  authorized,  executed and
delivered by all parties thereto,  that all such parties had the power and legal
right to execute and deliver all such documents, agreements and instruments, and
that  such  documents,   agreements  and  instruments  are  valid,  binding  and
enforceable  obligations  of such parties.  As used herein,  "to our  knowledge"
means the conscious awareness,  without independent  investigation,  of facts or
other   information  by  any  lawyer  in  our  firm  actively  involved  in  the
transactions contemplated by the Mortgage Loan Purchase Agreement.

     We express no opinion  concerning the laws of any  jurisdiction  other than
the laws of the  State of New York and  [-------------------],  where  expressly
referred to herein,  the federal  laws of the United  States of America (in each
case without regard to conflicts of laws principles).

     Based upon and subject to the foregoing, we are of the opinion that:

                  1. The Seller is a corporation validly existing under the laws
         of the  State  of  ----------------,  with  full  corporate  power  and
         authority  to execute,  deliver and perform its  obligations  under the
         Mortgage Loan Purchase Agreement and all the transactions  contemplated
         thereby,  including,  but not  limited to, the power and  authority  to
         sell,  assign and transfer the Mortgage  Loans in  accordance  with the
         Mortgage  Loan Purchase  Agreement,  the Seller has taken all necessary
         action to authorize  the  execution,  delivery and  performance  of the
         Mortgage Loan Purchase  Agreement by it, and the Mortgage Loan Purchase
         Agreement has been duly authorized, executed and delivered by it.

                  2. The Mortgage  Loan Purchase  Agreement is the legal,  valid
         and binding obligation of the Seller, enforceable against the 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 the
         rights of  creditors  of banks,  and by  general  principles  of equity
         (regardless of whether  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 Mortgage  Loan Purchase
         Agreement by the Seller and the  performance of its  obligations  under
         the  Mortgage  Loan  Purchase  Agreement  will  not  conflict  with any
         provision of any law or regulation  to which the Seller is subject,  or
         conflict with,  result in a breach of or constitute a default under any
         of the terms,  conditions or provisions of the Seller's  organizational
         documents or by-laws or, to our  knowledge,  any material  agreement or
         instrument to which the Seller is a party or by which it is bound,  or,
         to our  knowledge,  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,  in each case which would  materially and adversely
         affect the ability of the Seller to perform its  obligations  under the
         Mortgage Loan Purchase Agreement.

                  4. To our knowledge,  there is no action, suit,  proceeding or
         investigation  pending or threatened  in writing  against the 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 Seller to perform
         its obligations under the Mortgage Loan Purchase Agreement.

                  5. To our knowledge, the Seller is not in default with respect
         to any order or decree of any court or any order,  regulation or decree
         of any federal,  state, municipal or governmental agency, which default
         might have  consequences that would materially and adversely affect its
         ability to perform its  obligations  under the Mortgage  Loan  Purchase
         Agreement.

                  6. To our knowledge,  no consent,  approval,  authorization or
         order of any court or  governmental  agency or body is required for the
         execution,  delivery and  performance by the Seller of or compliance by
         the  Seller  with  the  Mortgage   Loan   Purchase   Agreement  or  the
         consummation  of the  transactions  contemplated  by the Mortgage  Loan
         Purchase  Agreement,  other than those which have been  obtained by the
         Seller.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,


<PAGE>


                                   Schedule A

                  Deutsche Mortgage & Asset Receiving Corporation
                  One International Place
                  Room 520
                  Boston, Massachusetts  02110

                  Deutsche Morgan Grenfell Inc.
                  31 West 52nd Street
                  New York, New York  10019

                  Morgan Stanley & Co. Incorporated
                  1585 Broadway, 37th Floor
                  New York, NY  10036

                  Llama Company, L.P.
                  One McIlroy Plaza, Suite 302
                  Fayetteville, Arkansas 72701




<PAGE>




                                  EXHIBIT D-3B

                              FORM OF 10b-5 LETTER






                                  March 1, 1998





Deutsche Mortgage and Asset Receiving Corporation
One International Place
Room 520
Boston, Massachusetts  02110

Deutsche Morgan Grenfell Inc.
31 West 52nd Street
New York, New York 10019

Morgan Stanley & Co. Incorporated
1585 Broadway, 37th Floor
New York, NY  10036

Llama Company, L.P.
One McIlroy Plaza, Suite 302
Fayetteville, Arkansas 72701

Ladies and Gentlemen:

     This letter being delivered to you pursuant to Section 8(e) of the Mortgage
Loan  Purchase  Agreement,  dated  March 1, 1998 (the  "Mortgage  Loan  Purchase
Agreement"),  between  Deutsche  Mortgage and Asset Receiving  Corporation  (the
"Depositor"),  and  --------------------------  (the "Seller"),  relating to the
sale by the Seller and the purchase by the Depositor of certain  commercial  and
multifamily mortgage loans (the "Mortgage Loans"). The Depositor will assign and
transfer  the Mortgage  Loans to a trust fund created  pursuant to a Pooling and
Servicing  Agreement,  dated as of March 1, 1998  (the  "Pooling  and  Servicing
Agreement"),  among the Depositor,  Banc One Mortgage Capital  Markets,  LLC, as
servicer (the "Servicer") and as special servicer (the "Special Servicer"),  and
LaSalle  National Bank, as trustee (the "Trustee").  The Depositor's  Commercial
Mortgage Pass-Through Certificates, Series, 1998-C1 (the "Certificates") will be
issued in exchange for the Mortgage  Loans  pursuant to the terms of the Pooling
and Servicing  Agreement.  The Class X, Class A-1,  Class A-2, Class B, Class C,
Class D and Class E Certificates (collectively,  the "Offered Certificates") are
being offered by the Prospectus dated March 16, 1998 (the "Base Prospectus"), as
supplemented  by  the  Prospectus   Supplement   dated  March  [--],  1998  (the
"Prospectus   Supplement"  and  collectively  with  the  Base  Prospectus,   the
"Prospectus")  and the Class F,  Class G,  Class H,  Class J,  Class K, Class L,
Class M, Class Q-1, Class Q-2, Class R and Class LR  Certificates  (the "Private
Certificates") are being offered by the Private Placement Memorandum dated March
[-], 1998 (the "Memorandum").  We have acted as special counsel to the Seller in
connection with the aforementioned  transaction.  [In addition, we have acted as
counsel to the Seller in connection with the origination of the Mortgage Loans.]
Capitalized  terms  used  herein  but not  defined  herein  have the  respective
meanings given them in the Mortgage Loan Purchase Agreement.

     We have not ourselves checked the accuracy, completeness or fairness of, or
otherwise  verified,   the  information  contained  in  the  Prospectus  or  the
Memorandum,  and we do not pass  upon or  assume  any  responsibility  therefor.
However,  in the course of our review of the Prospectus and the  Memorandum,  we
have  attended  certain  conferences  and  participated  in  conversations  with
representatives of the Seller, the Depositor,  representatives of the Depositor,
the  Servicer,  the  Special  Servicer  and the  Trustee.  On the  basis  of the
information  which we gained in the  course of the  representation  referred  to
above and our examination of the documents  referred in this letter,  considered
in light of our  understanding  of  applicable  law and the  experience  we have
gained through our practice,  nothing has come to our attention in the course of
our review of the Prospectus and Memorandum  which causes us to believe that, as
of their respective dates or as of the date hereof, the Prospectus or Memorandum
contained or contain any untrue  statement of a material fact or omitted or omit
to state any material fact necessary in order to make the statements therein, in
the light of the  circumstances  under  which  they were  made,  not  misleading
insofar  as  statements  relate  to  the  Mortgage  Loans,  including,   without
limitation,  the related mortgaged properties,  borrowers and managers; it being
understood  that  we  express  no  view as to any  information  incorporated  by
reference in the  Prospectus  or Memorandum or as to the adequacy or accuracy of
the financial,  numerical,  statistical or quantitative  information included in
the Prospectus or Memorandum.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,

<PAGE>
                                   EXHIBIT H-3

                        MORTGAGE LOAN PURCHASE AGREEMENT


     This Mortgage  Loan Purchase  Agreement  (this  "Agreement"),  is dated and
effective as of March 1, 1998, between German American Capital  Corporation,  as
seller (the "Seller"),  and Deutsche Mortgage & Asset Receiving Corporation,  as
purchaser (the "Purchaser").

     The Seller desires to sell,  assign,  transfer and otherwise  convey to the
Purchaser,  and the  Purchaser  desires  to  purchase,  subject to the terms and
conditions set forth below,  the multifamily and commercial  mortgage loans (the
"Mortgage  Loans")  identified on the schedule  annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be  transferred,  together with
other  multifamily  and  commercial  mortgage  loans to a trust fund (the "Trust
Fund") to be formed by the  Purchaser,  beneficial  ownership  of which  will be
evidenced   by   a   series   of   mortgage   pass-through   certificates   (the
"Certificates").  Certain  classes  of the  Certificates  will be rated by Fitch
IBCA,  Inc.  and  Moody's  Investors  Service,   Inc.  (together,   the  "Rating
Agencies").  Certain classes of the Certificates (the "Registered Certificates")
will be registered under the Securities Act of 1933, as amended (the "Securities
Act").  The  Trust  Fund will be  created  and the  Certificates  will be issued
pursuant to a pooling and  servicing  agreement  to be dated as of March 1, 1998
(the "Pooling and Servicing Agreement"),  among the Purchaser as depositor, Banc
One  Mortgage  Capital  Markets,  LLC,  as  servicer  (in  such  capacity,   the
"Servicer")  and special  servicer (in such capacity,  the "Special  Servicer"),
LaSalle  National Bank, as trustee (in such capacity,  the  "Trustee"),  and ABN
AMRO Bank N.V., as fiscal agent.  Capitalized terms not otherwise defined herein
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The  Purchaser  intends to sell  certain of the  Certificates  to  Deutsche
Morgan Grenfell Inc., Morgan Stanley & Co. Incorporated and Llama Company,  L.P.
(together, the "Underwriters") pursuant to an underwriting agreement dated March
24,  1998 (the  "Underwriting  Agreement").  The  Purchaser  intends to sell the
remaining  Certificates  (the  "Non-Registered   Certificates")  pursuant  to  a
certificate  purchase agreement dated March 24, 1998 (the "Certificate  Purchase
Agreement").

     Now, therefore,  in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1.  Agreement to Purchase.

     The Seller agrees to sell,  assign,  transfer and  otherwise  convey to the
Purchaser,  and the  Purchaser  agrees to  purchase,  the  Mortgage  Loans.  The
purchase  and sale of the  Mortgage  Loans shall take place on March 30, 1998 or
such other date as shall be  mutually  acceptable  to the  parties  hereto  (the
"Closing  Date").  As of the close of  business  on March 1, 1998 (the  "Cut-off
Date"),  the  Mortgage  Loans  will have an  aggregate  principal  balance  (the
"Aggregate  Cut-off  Date  Balance"),  after  application  of  all  payments  of
principal  due  thereon on or before  such date,  whether  or not  received,  of
$452,581,252.00,  subject to a variance of plus or minus 5%. The purchase  price
for the Mortgage  Loans shall be determined and paid to the Seller in accordance
with the terms of an allocation  agreement dated March 24, 1998 (the "Allocation
Agreement"), to which the Seller and Purchaser, among others, are parties.

     SECTION 2.  Conveyance of Mortgage Loans.

     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the  purchase  price  referred  to in  Section  1  hereof  (exclusive  of any
applicable  holdbacks  in  accordance  with the  Allocation  Agreement)  and the
issuance of the Certificates, the Seller does hereby sell, transfer, assign, set
over and otherwise  convey to the Purchaser,  without  recourse,  all the right,
title and interest of the Seller in and to the Mortgage Loans  identified on the
Mortgage  Loan  Schedule as of such date,  including  all interest and principal
received or  receivable  by the Seller on or with respect to the Mortgage  Loans
after the Cut-off  Date,  together  with all of the  Seller's  right,  title and
interest in and to the proceeds of any related title, hazard, or other insurance
policies and any escrow,  reserve or other  comparable  accounts  related to the
Mortgage Loans; provided, however, that in the case of any Mortgage Loan with an
Anticipated  Repayment  Date prior to  maturity  (each an "ARD  Loan")  accruing
Excess  Interest  at an annual  rate of greater  than 2%, such ARD Loan shall be
deemed to have been modified to provide  that, as of the Cut-off Date,  such ARD
Loan  shall  accrue  Excess  Interest  at an  annual  rate of no more  than  2%;
provided,  further, that with respect to such limitation of Excess Interest, the
related  borrowers shall be third-party  beneficiaries  of such  modification of
such ARD Loan. The Purchaser  shall be entitled to (and, to the extent  received
by or on behalf of the Seller, the Seller shall deliver or cause to be delivered
to or at the direction of the  Purchaser)  all scheduled  payments of principal,
and interest due thereon,  due on the Mortgage Loans after the Cut-off Date, and
all other  recoveries  of principal  and interest  collected  thereon  after the
Cut-off Date; provided,  however, that all scheduled payments of principal,  and
interest accrued but not paid or due thereon,  due on or before the Cut-off Date
and collected after the Cut-off Date shall belong to the Seller.

     (b) In connection with the Seller's  assignment  pursuant to subsection (a)
above, the Seller hereby agrees that, at least five (5) Business Days before the
Closing Date, it shall have  delivered to and  deposited  with the Trustee,  the
Mortgage  File (as  described  on Exhibit B hereto)  for each  Mortgage  Loan so
assigned. It is further acknowledged and agreed by the Seller that the Purchaser
intends to cause the Trustee to perform a limited  review of such Mortgage Files
to enable the Trustee to confirm to the  Purchaser on or before the Closing Date
that the Note  referred to in clause (i) of Exhibit B has been  delivered by the
Seller with respect to each such Mortgage  File. In the event Seller fails to so
deliver each such Mortgage File to the Trustee, the Purchaser and its successors
and  assigns  shall be  entitled  to pursue any rights or remedies in respect of
such  failure as may be available  under  applicable  law. If the Seller  cannot
deliver,  or cause to be delivered,  as to any Mortgage  Loan, the original or a
copy of any of the  documents  and/or  instruments  referred to in clauses (ii),
(iv),  (viii),  (xi)(A)  and (xii) of  Exhibit  B, with  evidence  of  recording
thereon,  solely  because of a delay  caused by the public  recording  or filing
office where such document or instrument has been  delivered for  recordation or
filing,  or because such  original  recorded  document has been lost or returned
from the recording or filing office and  subsequently  lost, as the case may be,
the  delivery  requirements  of this  Section  2(b) shall be deemed to have been
satisfied as to such missing item, and such missing item shall be deemed to have
been  included  in the  related  Mortgage  File,  provided  that a copy  of such
document or instrument  (without  evidence of recording or filing  thereon,  but
certified   (which   certificate  may  relate  to  multiple   documents   and/or
instruments)  by the  Seller  to be a true  and  complete  copy of the  original
thereof  submitted  for  recording  or  filing,  as the  case  may be) has  been
delivered  to the Trustee,  and either the original of such missing  document or
instrument, or a copy thereof, with evidence of recording or filing, as the case
may be,  thereon,  is delivered to or at the  direction of the Purchaser (or any
subsequent owner of the affected Mortgage Loan, including without limitation the
Trustee) within 180 days of the Closing Date (or within such longer period after
the Closing Date as the  Purchaser  (or such  subsequent  owner) may consent to,
which  consent  shall not be  unreasonably  withheld  so long as the  Seller has
provided  the  Purchaser  (or  such  subsequent  owner)  with  evidence  of such
recording or filing,  as the case may be, or has  certified to the Purchaser (or
such subsequent  owner) as to the occurrence of such recording or filing, as the
case may be, and is, as certified to the Purchaser (or such subsequent owner) no
less  often  than  quarterly,  in good  faith  attempting  to  obtain  from  the
appropriate  county  recorder's or filing office such original or copy).  If the
Seller cannot  deliver,  or cause to be delivered,  as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing  item,  and such missing item shall be deemed to have been included
in the related  Mortgage  File,  provided  that the Seller has  delivered to the
Trustee a  commitment  for title  insurance  "marked-up"  at the closing of such
Mortgage  Loan,  and the  Seller  shall  deliver to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without  limitation the Trustee),  promptly  following the receipt thereof,  the
original  related  lender's  title  insurance  policy  (or a copy  thereof).  In
addition,  notwithstanding  anything to the contrary  contained herein, if there
exists with respect to any group of related cross-collateralized  Mortgage Loans
only one  original of any  document  referred  to in Exhibit B covering  all the
Mortgage  Loans  in such  group,  then the  inclusion  of the  original  of such
document in the Mortgage File for any of the Mortgage  Loans in such group shall
be deemed an  inclusion  of such  original  in the  Mortgage  File for each such
Mortgage Loan. On the Closing Date, upon  notification  from the Seller that the
purchase price  referred to in Section 1 (exclusive of any applicable  holdbacks
in accordance with the Allocation Agreement) has been received by the Seller and
the issuance of the Certificates,  the Trustee shall be authorized to release to
the  Purchaser  or its  designee  all of the  Mortgage  Files  in the  Trustee's
possession relating to the Mortgage Loans.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing,  as the case may be, of each assignment
referred to in clauses  (iii) and (v) of Exhibit B and each UCC-2 and UCC-3,  if
any,  referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be  responsible  for  actually  recording  or filing  any such  document  or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the  Seller  shall
promptly  prepare or cause the  preparation of a substitute  therefor or cure or
cause  the  curing of such  defect,  as the case may be,  and  shall  thereafter
deliver the  substitute  or  corrected  document to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without limitation the Trustee) for recording or filing, as appropriate,  at the
Seller's expense.

     (d) All  documents  and records in the  Seller's  possession  (or under its
control)  relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance  with Exhibit B but that are reasonably  required to
service the Mortgage  Loans (all such other  documents  and  records,  as to any
Mortgage Loan, the "Servicing File"), together with all escrow payments, reserve
funds and other  comparable  funds in the possession of the Seller (or under its
control)  with respect to the Mortgage  Loans,  shall (unless they are held by a
sub-servicer  that shall, as of the Closing Date,  begin acting on behalf of the
Servicer  pursuant to a written  agreement between such parties) be delivered by
the Seller (or its agent) to the  Purchaser  (or its designee) no later than the
Closing Date. If a sub-servicer  shall, as of the Closing Date,  begin acting on
behalf of the Servicer  with respect to any Mortgage  Loan pursuant to a written
agreement  between such parties,  the Seller shall deliver a copy of the related
Servicing File to the Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     (f) It is further  acknowledged and agreed by the Seller that the Purchaser
intends to convey all right,  title and interest of the  Purchaser in and to the
Mortgage  Loans and all rights and remedies under this Agreement to the Trustee,
including, without limitation, all rights and remedies as may be available under
applicable law to the Purchaser in the event of a breach of a representation  or
warranty pursuant to Section 4(a) hereof or in the event of a Defect;  provided,
that the Trustee shall be a third-party  beneficiary of this Agreement and shall
be entitled to enforce any obligations of the Mortgage Loan Seller  hereunder in
connection with a breach of any such  representation  or warranty or a Defect as
if the Trustee had been an original party to this Agreement.

     SECTION 3.  Examination of Mortgage Loan Files and Due Diligence Review.

     The Seller shall reasonably  cooperate with any examination of the Mortgage
Files  and  Servicing  Files  that  may be  undertaken  by or on  behalf  of the
Purchaser.  The fact that the  Purchaser  has conducted or has failed to conduct
any partial or complete examination of the Mortgage Files and/or Servicing Files
shall not affect the Purchaser's  right to pursue any remedy available in equity
or at law for a breach of the Seller's representations, warranties and covenants
set forth in or contemplated by Section 4.

     SECTION 4. Representations, Warranties and Covenants of the Seller.

     (a) The Seller  hereby  makes,  as of the Closing Date (or as of such other
date specifically provided in the particular representation or warranty), to and
for the benefit of the Purchaser,  and its  successors  and assigns  (including,
without  limitation,  the Trustee and the holders of the Certificates),  each of
the representations and warranties set forth in Exhibit C.

     (b) In addition,  the Seller, as of the date hereof,  hereby represents and
warrants to, and covenants with, the Purchaser that:

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

                  (ii) The  execution  and  delivery  of this  Agreement  by the
         Seller,  and the performance of, and compliance with, the terms of this
         Agreement by the Seller,  will not violate the Seller's  organizational
         documents or  constitute  a default (or an event which,  with notice or
         lapse of time, or both, would constitute a default) under, or result in
         the breach of, any material  agreement or other  instrument to which it
         is a party or which is applicable  to it or any of its assets,  in each
         case which materially and adversely affect the ability of the Seller to
         carry out the transactions contemplated by this Agreement.

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

                  (iv) This Agreement, assuming due authorization, execution and
         delivery  by the  Purchaser,  constitutes  a valid,  legal and  binding
         obligation of the Seller,  enforceable against the Seller in accordance
         with  the  terms  hereof,   subject  to  (A)   applicable   bankruptcy,
         insolvency,  reorganization,  moratorium  and other laws  affecting the
         enforcement of creditors' rights generally,  (B) general  principles of
         equity,  regardless  of whether such  enforcement  is  considered  in a
         proceeding  in equity or at law, and (C) public  policy  considerations
         underlying the  securities  laws, to the extent that such public policy
         considerations  limit  the  enforceability  of the  provisions  of this
         Agreement that purport to provide  indemnification  for securities laws
         liabilities.

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

                  (vi) No  litigation is pending with regard to which the Seller
         has  received  service  of  process  or,  to the  best of the  Seller's
         knowledge,  threatened  against the Seller the outcome of which, in the
         Seller's good faith and  reasonable  judgment,  is likely to materially
         and  adversely  affect  the  ability  of  the  Seller  to  perform  its
         obligations under this Agreement.

                  (vii) The  Seller has not dealt  with any  broker,  investment
         banker,  agent  or  other  person,   other  than  the  Purchaser,   the
         Underwriters,  the Initial Purchasers, and their respective affiliates,
         that may be entitled to any  commission or  compensation  in connection
         with the sale of the Mortgage Loans or the  consummation  of any of the
         other transactions contemplated hereby.

                  (viii) Except with respect to Deutsche  Morgan  Grenfell Inc.,
         an  affiliate,  acting as  Underwriter,  neither  the Seller nor anyone
         acting on its behalf has (A)  offered,  pledged,  sold,  disposed of or
         otherwise transferred any Certificate,  any interest in any Certificate
         or any  other  similar  security  to any  person  in  any  manner,  (B)
         solicited any offer to buy or to accept a pledge,  disposition or other
         transfer of any  Certificate,  any interest in any  Certificate  or any
         other  similar  security  from any person in any manner,  (C) otherwise
         approached or negotiated with respect to any Certificate,  any interest
         in any Certificate or any other similar security with any person in any
         manner,  (D)  made  any  general   solicitation  by  means  of  general
         advertising or in any other manner with respect to any Certificate, any
         interest in any Certificate or any similar  security,  or (E) taken any
         other action, that (in the case of any of the acts described in clauses
         (A) through (E) above) would constitute or result in a violation of the
         Securities Act or any state securities law relating to or in connection
         with the  issuance  of the  Certificates  or  require  registration  or
         qualification  pursuant to the Securities  Act or any state  securities
         law  of any  Certificate  not  otherwise  intended  to be a  Registered
         Certificate.  In  addition,  the  Seller  will  not  act,  nor  has  it
         authorized  or will it  authorize  any person to act, in any manner set
         forth in the foregoing sentence with respect to any of the Certificates
         or interests therein.  For purposes of this paragraph  4(b)(viii),  the
         term "similar security" shall be deemed to include, without limitation,
         any security evidencing or, upon issuance, that would have evidenced an
         interest in the Mortgage Loans or any substantial number thereof.

                  (ix)  Insofar  as  it  relates  to  the  Mortgage  Loans,  the
         information set forth on pages A-1 through A-23, inclusive,  of Annex A
         to the  Prospectus  Supplement  (as  defined  in  Section 9) (the "Loan
         Detail") and, to the extent consistent  therewith,  the information set
         forth on the diskette  attached to the  Prospectus  Supplement  and the
         accompanying  prospectus (the  "Diskette"),  is true and correct in all
         material  respects.  Insofar as it relates to the Mortgage Loans and/or
         the Seller and does not represent a restatement  or  aggregation of the
         information  on the  Loan  Detail,  the  information  set  forth in the
         Prospectus  Supplement  and the  Memorandum  (as  defined in Section 9)
         under the  headings  "Summary of  Prospectus  Supplement--The  Mortgage
         Loans",  "Risk  Factors--The  Mortgage  Loans" and  "Description of the
         Mortgage Pool",  set forth on Annex A to the Prospectus  Supplement and
         (to the extent it  contains  information  consistent  with that on such
         Annex  A) set  forth  on the  Diskette,  does not  contain  any  untrue
         statement of a material  fact or (in the case of the  Memorandum,  when
         read together  with the other  information  specified  therein as being
         available  for review by  investors)  omit to state any  material  fact
         necessary to make the statements therein, in light of the circumstances
         under which they were made, not misleading.

                  (x)  No  consent,   approval,   authorization   or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is  required,  under  federal  or state law  (including,  with
         respect  to any  bulk  sale  laws),  for the  execution,  delivery  and
         performance of or compliance by the Seller with this Agreement,  or the
         consummation  by the  Seller of any  transaction  contemplated  hereby,
         other  than  (1) the  filing  or  recording  of  financing  statements,
         instruments  of  assignment  and other similar  documents  necessary in
         connection  with  the  Seller's  sale  of  the  Mortgage  Loans  to the
         Purchaser,    (2)    such    consents,    approvals,    authorizations,
         qualifications, registrations, filings or notices as have been obtained
         or  made  and  (3)   where   the  lack  of  such   consent,   approval,
         authorization,  qualification, registration, filing or notice would not
         have a material  adverse effect on the  performance by the Seller under
         this Agreement.

     (c) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the  representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely  affects the
value of any  Mortgage  Loan or the  interests  therein of the  Purchaser or its
successors  and  assigns  (including,  without  limitation,  the Trustee and the
holders of the  Certificates),  the party  discovering  such  breach  shall give
prompt written notice to the other party hereto.

     SECTION 5. Representations, Warranties and Covenants of the Purchaser.

     (a) The Purchaser,  as of the date hereof,  hereby  represents and warrants
to, and covenants with, the Seller that:

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

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

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

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

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

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

                  (vii) The Purchaser has not dealt with any broker,  investment
         banker, agent or other person, other than the Seller, the Underwriters,
         the Initial  Purchasers and their  respective  affiliates,  that may be
         entitled to any commission or  compensation in connection with the sale
         of the Mortgage Loans or the  consummation  of any of the  transactions
         contemplated hereby.

                  (viii)  No  consent,  approval,  authorization  or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is required,  under  federal or state law, for the  execution,
         delivery and  performance  of or compliance by the Purchaser  with this
         Agreement,  or the  consummation  by the  Purchaser of any  transaction
         contemplated   hereby,   other  than  (1)  such  consents,   approvals,
         authorizations,  qualifications,  registrations,  filings or notices as
         have been  obtained  or made and (2)  where  the lack of such  consent,
         approval, authorization,  qualification, registration, filing or notice
         would not have a  material  adverse  effect on the  performance  by the
         Purchaser under this Agreement.

     (b) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties  set forth above which  materially and adversely
affects the  interests of the Seller,  the party  discovering  such breach shall
give prompt written notice to the other party hereto.

     SECTION 6.  Repurchases.

     (a) Upon  discovery by any of the parties  hereto of any Defect (as defined
in the Pooling and Servicing  Agreement) in respect of the Mortgage File for any
Mortgage  Loan or a breach of any  representation  or warranty  made pursuant to
Section 4(a) and set forth in Exhibit C, which Defect or breach, as the case may
be,  materially  and  adversely  affects the value of any  Mortgage  Loan or the
interests  therein of the Purchaser or its  successors  and assigns  (including,
without limitation, the Trustee and the holders of the Certificates),  the party
discovering  such  breach or Defect  shall  give  prompt  written  notice to the
Servicer (or the Special Servicer in the case of a Specially  Serviced  Mortgage
Loan) or the  Trustee.  Within 90 days of receipt of notice by the Seller,  from
the Servicer,  the Special Servicer or the Trustee of such breach or Defect, the
Seller  shall cure such  Defect or breach,  as the case may be, in all  material
respects or repurchase the affected Mortgage Loan from the then owner(s) thereof
at the  applicable  Purchase  Price (as  defined in the  Pooling  and  Servicing
Agreement),  on a  whole-loan,  servicing  released  basis,  by  payment of such
Purchase  Price by wire transfer of immediately  available  funds to the account
designated by such owner(s);  provided,  however,  that in lieu of effecting any
such repurchase, the Seller will be permitted to deliver a Qualifying Substitute
Mortgage  Loan and to pay a cash  amount  equal to the  applicable  Substitution
Shortfall  Amount,  subject  to the  terms and  conditions  of the  Pooling  and
Servicing  Agreement.  Conveyance of such Mortgage  Loans shall be made free and
clear of all Liens and encumbrances  created or suffered by the Purchaser or any
subsequent holder.

     If the Seller is notified of a Defect in any Mortgage File that corresponds
to  information  set forth in the  Mortgage  Loan  Schedule,  the  Seller  shall
promptly correct such Defect and provide a new, corrected Mortgage Loan Schedule
to the  Purchaser,  which  corrected  Mortgage Loan Schedule  shall be deemed to
amend and replace the existing Mortgage Loan Schedule for all purposes.

     (b)  Notwithstanding  Section  6(a),  within  90  days  of the  earlier  of
discovery or receipt of notice by the Seller,  from either the  Purchaser or any
successor  or assign  thereof,  that any  Mortgage  Loan does not  constitute  a
"qualified  mortgage"  within  the  meaning of  Section  86OG(a)(3)  of the Code
without  regard to clause  (A)(i) or (ii) thereof,  the Seller shall  repurchase
such  Mortgage Loan from the then owner(s)  thereof at the  applicable  Purchase
Price  by  payment  of such  Purchase  Price  by wire  transfer  of  immediately
available funds to the account designated by such owner(s);  provided,  however,
that in lieu of effecting any such  repurchase,  the Seller will be permitted to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the  applicable   Substitution  Shortfall  Amount,  subject  to  the  terms  and
conditions of the Pooling and Servicing Agreement.

     (c) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan  contemplated  by this Section 6, the then  owner(s)  thereof  shall tender
promptly or cause to be tendered  promptly  to the  Seller,  upon  delivery of a
receipt  executed by the Seller,  the related  Mortgage File and Servicing File,
and each document that constitutes a part of the Mortgage File that was endorsed
or assigned to the  Purchaser or the Trustee  shall be endorsed or assigned,  as
the case may be, to the Seller in the same manner.  The form and  sufficiency of
all such instruments and certificates shall be the responsibility of the Seller.

     (d) Except as provided in Section  2(b),  this  Section 6 provides the sole
remedies available to the Purchaser,  and its successors and assigns (including,
without limitation,  the Trustee and the holders of the Certificates) respecting
any Defect in a Mortgage  File or any breach of any  representation  or warranty
made pursuant to Section 4(a) and set forth in Exhibit C, or in connection  with
the  circumstances  described  in Section  6(b).  If the Seller  defaults on its
obligations to cure, to repurchase,  or to substitute  for, any Mortgage Loan in
accordance  with  Section 6(a) or 6(b) or disputes its  obligation  to cure,  to
repurchase,  or to substitute  for, any Mortgage Loan in accordance  with either
such  subsection,  the  Purchaser  or its  successors  and assigns may take such
action as is  appropriate  to enforce  such payment or  performance,  including,
without limitation,  the institution and prosecution of appropriate proceedings.
To the  extent the  Purchaser  prevails  in such  proceeding,  the Seller  shall
reimburse the Purchaser  for all  necessary  and  reasonable  costs and expenses
incurred in connection  with the enforcement of such obligation of the Seller to
cure, to repurchase,  or to substitute for, any Mortgage Loan in accordance with
Section 6(a) or 6(b).

     SECTION 7.  Closing.

     The closing of the purchase and sale of the Mortgage Loans (the  "Closing")
shall be held at the offices of Cadwalader,  Wickersham & Taft, 100 Maiden Lane,
New York, New York 10038 at 10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

                  (i) All of the  representations  and  warranties of the Seller
         specified  herein shall be true and correct as of the Closing Date, and
         the Aggregate  Cut-off Date Balance shall be within the range permitted
         by Section 1 of this Agreement;

                  (ii)  All  documents  specified  in  Section  8 (the  "Closing
         Documents"),  in such forms as are agreed  upon and  acceptable  to the
         Purchaser,  shall be duly executed and delivered by all  signatories as
         required pursuant to the respective terms thereof;

                  (iii) The Seller  shall have  delivered  and  released  to the
         Trustee, the Purchaser or the Purchaser's designee, as the case may be,
         all documents and funds required to be so delivered pursuant to Section
         2;

                  (iv) The result of any  examination  of the Mortgage Files and
         Servicing Files performed by or on behalf of the Purchaser  pursuant to
         Section 3 shall be  satisfactory  to the  Purchaser  in its  reasonable
         determination;

                  (v) All other terms and conditions of this Agreement  required
         to be  complied  with on or before  the  Closing  Date  shall have been
         complied with, and the Seller shall have the ability to comply with all
         terms and conditions and perform all duties and obligations required to
         be complied with or performed after the Closing Date;

                 (vi) The  Seller  shall  have  paid or  agreed to pay all fees,
         costs and  expenses  payable by it to the  Purchaser  pursuant  to this
         Agreement; and

                 (vii) Neither the  Underwriting  Agreement nor the  Certificate
         Purchase  Agreement  shall have been  terminated in accordance with its
         terms.

     Both parties  agree to use their best efforts to perform  their  respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8.  Closing Documents.

     The Closing Documents shall consist of the following:

     (a) This  Agreement  duly  executed and  delivered by the Purchaser and the
Seller;

     (b) An  Officer's  Certificate  substantially  in the form of  Exhibit  D-1
hereto,  executed by the Secretary or an assistant  secretary of the Seller, and
dated the Closing Date,  and upon which the Purchaser and each  Underwriter  may
rely, attaching thereto as exhibits the organizational documents of the Seller;

     (c) A certificate of good standing  regarding the Seller from the Secretary
of State for the State of Maryland,  dated not earlier than 30 days prior to the
Closing Date;

     (d) A certificate  of the Seller  substantially  in the form of Exhibit D-2
hereto,  executed by an executive officer or authorized  signatory of the Seller
and dated the Closing Date,  and upon which the  Purchaser and each  Underwriter
may rely;

     (e) Written  opinions of counsel for the Seller,  substantially in the form
of Exhibits D-3A and D-3B hereto and subject to such reasonable  assumptions and
qualifications  as may be requested by counsel for the Seller and  acceptable to
counsel for the Purchaser, dated the Closing Date and addressed to the Purchaser
and each Underwriter;

     (f) Any other  opinions of counsel for the Seller  reasonably  requested by
the Rating Agencies in connection with the issuance of the Certificates, each of
which shall include the Purchaser and each Underwriter as an addressee; and

     (g) Such further certificates,  opinions and documents as the Purchaser may
reasonably request.

     SECTION 9.  Indemnification.

     (a) The Seller  agrees to indemnify and hold  harmless the  Purchaser,  its
officers  and  directors,  and each person,  if any, who controls the  Purchaser
within the meaning of either  Section 15 of the  Securities Act or Section 20 of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  against
any and all losses, claims,  damages or liabilities,  joint or several, to which
they or any of them may become  subject under the  Securities  Act, the Exchange
Act or other  federal or state  statutory  law or  regulation,  at common law or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Prospectus Supplement,  the
Memorandum, the Diskette or, insofar as they are required to be filed as part of
the Registration  Statement pursuant to the No-Action Letters, any Computational
Materials or ABS Term Sheets with respect to the Registered Certificates,  or in
any revision or amendment thereof or supplement  thereto, or arise out of or are
based  upon  the  omission  or  alleged  omission  (in  the  case  of  any  such
Computational  Materials or ABS Term Sheets,  when read in conjunction  with the
Prospectus and, in the case of the Memorandum, when read together with the other
information  specified  therein as being  available  for review by investors) to
state therein a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  but only if and to the extent  that (i) any such untrue
statement or alleged untrue  statement is with respect to information  regarding
the Mortgage  Loans  contained  in the Loan Detail or, to the extent  consistent
therewith,  the Diskette,  or (ii) any such untrue  statement or alleged  untrue
statement  or  omission  or alleged  omission  is with  respect  to  information
regarding  the  Seller  or  the  Mortgage  Loans  contained  in  the  Prospectus
Supplement  or  the  Memorandum  under  the  headings   "Summary  of  Prospectus
Supplement--The  Mortgage  Loans",  "Risk  Factors--The  Mortgage  Loans" and/or
"Description  of the Mortgage  Pool" or  contained on Annex A to the  Prospectus
Supplement  (exclusive  of the  Loan  Detail),  and  such  information  does not
represent a restatement  or  aggregation  of  information  contained in the Loan
Detail;  or (iii) such untrue statement,  alleged untrue statement,  omission or
alleged omission arises out of or is based upon a breach of the  representations
and  warranties  of the  Seller  set forth in or made  pursuant  to  Section  4;
provided, that the indemnification provided by this Section 9 shall not apply to
the extent  that such  untrue  statement  of a material  fact or  omission  of a
material  fact  necessary  to  make  the  statements   made,  in  light  of  the
circumstances  in which they were made, not misleading,  was made as a result of
an error in the  manipulation  of, or calculations  based upon, the Loan Detail.
This indemnity  agreement will be in addition to any liability  which the Seller
may otherwise have.

     For  purposes of the  foregoing,  "Registration  Statement"  shall mean the
registration  statement  No.  333-08328  filed  by the  Purchaser  on Form  S-3,
including  without  limitation  exhibits  thereto and  information  incorporated
therein by reference;  "Prospectus"  shall mean the  prospectus  dated March 16,
1998, as  supplemented  by the prospectus  supplement  dated March 24, 1998 (the
"Prospectus Supplement"), relating to the Registered Certificates;  "Memorandum"
shall mean the private  placement  memorandum dated March 24, 1998,  relating to
the  Non-Registered  Certificates;  "Computational  Materials"  shall  have  the
meaning  assigned  thereto in the no-action  letter dated May 20, 1994 issued by
the Division of Corporation  Finance of the  Securities and Exchange  Commission
(the "Commission") to Kidder,  Peabody Acceptance Corporation 1, Kidder, Peabody
& Co.  Incorporated,  and Kidder  Structured Asset Corporation and the no-action
letter dated May 27, 1994 issued by the Division of  Corporation  Finance of the
Commission  to  the  Public  Securities  Association   (together,   the  "Kidder
Letters");  and "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action  letter dated  February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters").

     (b) Promptly after receipt by any person entitled to indemnification  under
this Section 9 (each, an "Indemnified  Party") of notice of the  commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "Indemnifying  Party") under this Section 9, notify
the Indemnifying Party in writing of the commencement  thereof; but the omission
to notify the Indemnifying  Party will not relieve it from any liability that it
may have to any  Indemnified  Party otherwise than under this Section 9. In case
any such action is brought  against any  Indemnified  Party and it notifies  the
Indemnifying Party of the commencement  thereof,  the Indemnifying Party will be
entitled to participate  therein, and to the extent that it may elect by written
notice delivered to the Indemnified Party promptly after receiving the aforesaid
notice from such Indemnified Party, to assume the defense thereof,  with counsel
reasonably  satisfactory to such Indemnified Party;  provided,  however, that if
the  defendants in any such action  include both the  Indemnified  Party and the
Indemnifying  Party and the  Indemnified  Party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
Indemnified  Parties that are different from or additional to those available to
the Indemnifying  Party, the Indemnified Party or Indemnified Parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
Indemnified  Party or  Indemnified  Parties.  Upon  receipt  of notice  from the
Indemnifying  Party to such  Indemnified  Party of its  election  to assume  the
defense of such action and approval by the Indemnified  Party of counsel,  which
approval will not be unreasonably  withheld,  the Indemnifying Party will not be
liable for any legal or other expenses subsequently incurred by such Indemnified
Party in connection with the defense thereof,  unless (i) the Indemnified  Party
shall have employed  separate  counsel in connection with the assertion of legal
defenses in  accordance  with the proviso to the  preceding  sentence  (it being
understood,  however,  that the  Indemnifying  Party shall not be liable for the
expenses of more than one separate  counsel,  approved by the  Purchaser and the
Indemnifying Party,  representing all the Indemnified Parties under Section 9(a)
and Section 1 of the  Underwriting  Agreement  who are parties to such  action),
(ii)  the  Indemnifying   Party  shall  not  have  employed  counsel  reasonably
satisfactory to the Indemnified  Party to represent the Indemnified Party within
a  reasonable  time  after  notice of  commencement  of the  action or (iii) the
Indemnifying  Party has authorized the employment of counsel for the Indemnified
Party at the expense of the  Indemnifying  Party; and except that, if clause (i)
or (iii) is applicable,  such liability  shall only be in respect of the counsel
referred to in such clause (i) or (iii).  Unless it shall  assume the defense of
any proceeding, the Indemnifying Party shall not be liable for any settlement of
any proceeding  effected without its written consent (which consent shall not be
unreasonably withheld),  but if settled with such consent or if there shall be a
final judgment for the plaintiff, the Indemnifying Party agrees to indemnify the
Indemnified  Party,  but only to the extent  provided in  paragraph  (a) of this
Section 9, from and against any loss or liability  by reason of such  settlement
or judgment. If the Indemnifying Party assumes the defense of any proceeding, it
shall be entitled to settle such  proceeding with the consent of the Indemnified
Party, which consent shall not be unreasonably  withheld or delayed, or, if such
settlement  provides for release of the Indemnified Party in connection with all
matters  relating  to  the  proceeding  which  has  been  asserted  against  the
Indemnified  Party in such  proceeding by the other parties to such  settlement,
without the consent of the Indemnified Party.

     (c)  If  the  indemnification  provided  for in  this  Section  9 is due in
accordance  with  its  terms  but  is for  any  reason  held  by a  court  to be
unavailable to an Indemnified Party on grounds of policy or otherwise,  then the
Indemnifying  Party,  in lieu of  indemnifying  such  Indemnified  Party,  shall
contribute to the amount paid or payable by such  Indemnified  Party as a result
of such  losses,  claims,  damages  or  liabilities,  in such  proportion  as is
appropriate  to reflect the relative  fault of the  Indemnified  Parties and the
Indemnifying  Parties in  connection  with the  statements  or  omissions  which
resulted in such losses,  claims,  damages or liabilities,  as well as any other
relevant equitable considerations. The relative fault of the Indemnified Parties
and the  Indemnifying  Parties  shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such parties.

     (d) The  Purchaser  and the  Seller  agree  that it  would  not be just and
equitable if  contribution  pursuant to Section 9(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 9(c) above. The amount paid or payable
by an  Indemnified  Party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 9 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
action or claim,  except  where the  Indemnified  Party is required to bear such
expenses pursuant to this Section 9, which expenses the Indemnifying Party shall
pay as and when incurred, at the request of the Indemnified Party, to the extent
that the Indemnifying  Party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the Indemnifying Party are subsequently determined to
not be required to be borne by the Indemnifying Party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

     (e) The indemnity and contribution  agreements  contained in this Section 9
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement,  (ii) any  investigation  made by any Indemnified
Party, and (iii) acceptance of and payment for any of the Certificates.

     SECTION 10.  Costs.

     Costs relating to the  transactions  contemplated  hereby shall be borne by
the respective parties hereto in accordance with the Allocation Agreement.

     SECTION 11.  Notices.

     All demands,  notices and communications  hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
certified  mail,  postage  prepaid,  by overnight  mail or courier  service,  or
transmitted  by facsimile and confirmed by a similar mailed  writing,  if to the
Purchaser,  addressed to Deutsche  Mortgage & Asset Receiving  Corporation,  One
International  Place,  Room 520,  Boston,  Massachusetts  02110,  Attention:  R.
Douglas Donaldson,  facsimile no. (617) 951-7650,  with a copy to Anna H. Glick,
Esq., Cadwalader,  Wickersham & Taft, 100 Maiden Lane, New York, New York 10038,
facsimile no. (212) 504-6666,  or such other address or facsimile  number as may
hereafter be furnished to the Seller in writing by the Purchaser;  and if to the
Seller,  addressed to German American Capital Corporation,  31 West 52nd Street,
New York,  New York 10019,  Attention:  Steven S.  Stuart,  facsimile  no. (212)
469-8518,  or to such  other  address  or  facsimile  number as the  Seller  may
designate in writing to the Purchaser.

     SECTION 12.  Third Party Beneficiaries.

     Each of the officers,  directors  and  controlling  persons  referred to in
Section 9 hereof is an intended  third party  beneficiary  of the  covenants and
indemnities  of the  Seller  set  forth in  Section 9 of this  Agreement.  It is
acknowledged  and agreed that such covenants and  indemnities may be enforced by
or on behalf of any such person or entity  against the Seller to the same extent
as if it were a party hereto.

     SECTION 13.  Representations,   Warranties   and   Agreements   to  Survive
                  Delivery.

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted  pursuant hereto,  shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14.  Severability of Provisions.

     Any part, provision, representation, warranty or covenant of this Agreement
that is  prohibited  or  which  is held to be  void or  unenforceable  shall  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
unenforceable  or  is  held  to be  void  or  unenforceable  in  any  particular
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
particular  jurisdiction  shall  not  invalidate  or render  unenforceable  such
provision in any other jurisdiction.  To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15.  Counterparts.

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original,  but all of which together  shall  constitute
one and the same instrument.

     SECTION 16.  GOVERNING LAW.

     THIS AGREEMENT AND THE RIGHTS, DUTIES,  OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES  HERETO SHALL BE GOVERNED IN  ACCORDANCE  WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES
EXCEPT THAT THE PARTIES  HERETO INTEND THAT THE  PROVISIONS OF SECTION 5-1401 OF
THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY TO THIS AGREEMENT.

     SECTION 17.  Further Assurances.

     The Seller and the Purchaser agree to execute and deliver such  instruments
and take  such  further  actions  as the  other  party  may,  from time to time,
reasonably  request in order to  effectuate  the  purposes  and to carry out the
terms of this Agreement.

     SECTION 18.  Successors and Assigns.

     The rights and  obligations of the Seller under this Agreement shall not be
assigned  by the Seller  without  the prior  written  consent of the  Purchaser,
except that any person into which the Seller may be merged or  consolidated,  or
any  corporation  or other  entity  resulting  from any  merger,  conversion  or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially  all of the business of the Seller,  shall be the successor to the
Seller hereunder.  The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing  Agreement,  and the assignee shall, to the extent of such
assignment,  succeed to the rights and  obligations  hereunder of the Purchaser.
Subject to the foregoing,  this Agreement shall bind and inure to the benefit of
and be  enforceable  by the  Seller  and  the  Purchaser,  and  their  permitted
successors and assigns, and the indemnified parties referred to in Section 9.

     SECTION 19.  Amendments.

     No term or provision of this Agreement may be amended,  waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly  authorized  officer of the party  against  whom
such amendment,  waiver, modification or alteration is sought to be enforced. In
addition,  this  Agreement  may not be changed in any manner  which would have a
material adverse effect on any third party  beneficiary  under Section 12 hereof
without the prior consent of that person.



<PAGE>




     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their  respective  duly  authorized  officers as of the date
first above written.


                               GERMAN AMERICAN CAPITAL CORPORATION


                               By:______________________________________________
                                  Name:
                                  Title:


                               By:______________________________________________
                                  Name:
                                  Title:


                               DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION


                               By:______________________________________________
                                  Name:
                                  Title:


<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

     The  Mortgage  Loan  Schedule  shall set forth,  among  other  things,  the
following information with respect to each Mortgage Loan:

     (a)       the loan number;

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

     (c)       the  Mortgage  Rate in effect as of the Cut-off Date and that the
               Mortgage Loan is a fixed rate Mortgage Loan;

     (d)       the original principal balance;

     (e)       the Stated Principal Balance as of the Cut-off Date;

     (f)       the (A)  Maturity  Date  for  each  Mortgage  Loan,  and (B) with
               respect to each Mortgage Loan with an Anticipated Repayment Date,
               the Anticipated Repayment Date;

     (g)       the Due Date;

     (h)       whether such Mortgage Loan has an Anticipated Repayment Date;

     (i)       the Primary Servicing Fee Rate;

     (j)       whether the Mortgage Loan is an Actual/360  Loan or an Actual/365
               Loan; and

     (k)       whether such Mortgage Loan is a Healthcare Loan.

The Mortgage Loan Schedule shall also set forth the aggregate  Stated  Principal
Balance as of the Cut-off Date for all of the Mortgage  Loans.  Such list may be
in the  form of more  than  one  list,  collectively  setting  forth  all of the
information required. Certain of the above-referenced items are described on the
Mortgage Loan Schedule attached hereto.  Certain of the  above-referenced  items
are  described  on Exhibit B-1 and  Exhibit  B-2 to the  Pooling  and  Servicing
Agreement  and are  incorporated  by reference  into the Mortgage  Loan Schedule
attached hereto.
<PAGE>
                                                        Cut-Off Date
   Loan      Loan                                        Principal
  Seller    Number  Property Name                         Balance
  ------    ------  -------------                         -------

   GACC    TA0289   Aggregate Loan Level Information    61,500,000
   GACC    TA02891  Chocolate Works Apartments
   GACC    TA02892  The Clinton Apartments
   GACC    TA02893  Portico Row
   GACC    TA02894  Roberts/Quay Apartments
   GACC    TA02895  Locust Point
   GACC    TA02896  The Lofts at Logan View
   GACC    TA02897  Lowertown Commons
   GACC    TA02898  Metropolitan Apartment Building
   GACC    TA02899  Old City Hall
   GACC    TA028910 Old Quaker Building
   GACC    TA028911 Packard Motor Car Building
   GACC    TA028912 Parkside Apartments
   GACC    TA028913 Peach Alley Court
   GACC    TA028914 The Regal Apartments
   GACC    TA028915 Shadyside Commons Apartments
   GACC    TA028916 Sharples Works Apartments
   GACC    TA028917 The Shoe Factory Apartments
   GACC    TA028918 The Touraine Apartments
   GACC    TA028919 Trinity Row Apartments
   GACC    TA028920 Waterfront I Apartments
   GACC    TA028921 Waterfront II Apartments
   GACC     GA0178  Aggregate Loan Level Information    52,061,172
   GACC    GA01781  #158 Atlanta
   GACC    GA01782  #226 Atlanta
   GACC    GA01783  #70 Durham
   GACC    GA01784  #71 Chapel Hill
   GACC    GA01785  #72 Durham
   GACC    GA01786  #74 Raleigh
   GACC    GA01787  #156 Atlanta
   GACC    GA01788  #215 Midland
   GACC    GA01789  #200 Arlington
   GACC    GA017810 #75 Raleigh
   GACC    GA017811 #222 Oklahoma City
   GACC    GA017812 #152 Atlanta
   GACC    GA017813 #154 Stone Mountain
   GACC    GA017814 #77 Winston-Salem
   GACC    GA017815 #172 Bedford
   GACC    GA017816 #153 Atlanta
   GACC    GA017817 #78 Wilmington
   GACC    GA017818 #168 Arlington
   GACC    GA017819 #207 El Paso
   GACC    GA017820 #76 Winston-Salem
   GACC    GA017821 #175 Carrolton
   GACC    GA017822 #171 Arlington
   GACC    GA017823 #202 Grand Prairie
   GACC    GA017824 #213 San Angelo
   GACC    GA017825 #225 Greenville
   GACC    GA017826 #73 Greensboro
   GACC    GA017827 #151 Jonesboro
   GACC    GA017828 #185 Longview
   GACC    GA017829 #155 Norcross
   GACC    GA017830 #204 Abilene
   GACC    GA017831 #190 Meridian
   GACC    GA017832 #169 Arlington
   GACC    GA017833 #192 Taxarkana
   GACC    GA017834 #150 Albany
   GACC    GA017835 #189 Meridian
   GACC    GA017836 #170 Arlington
   GACC    GA017837 #159 Fort Worth
   GACC    GA017838 #176 Lewisville
   GACC    GA017839 #166 Savannah
   GACC    GA017840 #224 Greenville
   GACC    GA017841 #162 Augusta
   GACC    GA017842 #163 Columbus
   GACC    GA017843 #188 Tyler
   GACC    GA017844 #161 Augusta
   GACC    GA017845 #201 Fort Worth
   GACC    GA017846 #173 Mesquite
   GACC    GA017847 #211 Amarillo
   GACC    GA017848 #193 Fort Smith
   GACC    GA017849 #164 Macon
   GACC    GA017850 #210 Amarillo
   GACC    GA017851 #223 Midwest City
   GACC    GA017852 #212 Amarillo
   GACC    GA017853 #230 Springfield
   GACC    GA017854 #195 Nacogdoches
   GACC    GA017855 #165 Savannah
   GACC    GA017856 #214 Las Cruces
   GACC    GA017857 #186 Longview
   GACC    GA017858 #206 Abilene
   GACC    GA017859 #196 Lufkin
   GACC    GA017860 #208 El Paso
   GACC    GA017861 #191 Texarkana
   GACC    GA017862 #216 Odessa
   GACC    GA017863 #167 Warner-Robins
   GACC    GA017864 #194 Fort Smith
   GACC    GA017865 #205 Abilene
   GACC    GA017866 #209 Amarillo
   GACC    GA017867 #217 Clovis
   GACC    GA017868 #203 Lubbock
   GACC     GA0177  Equitable Plaza                     30,429,599
   GACC     GA0084  Plaza Centro I                      27,955,965
   GACC     TA0977  110 Fifth Avenue                    23,417,541
   GACC     TA1578  Sun Harbor Budget Suites            22,425,612
   GACC     TA2206  641 Avenue of the Americas          17,187,107
   GACC     TA1369  Gertz Plaza                         16,487,755
   GACC     TA2719  Isles of Vero Beach                 12,719,170
   GACC     TA1632  Aggregate Loan Level Information    11,616,538
   GACC    TA16321  Harvard House Apartments
   GACC    TA16322  West Broghram Apartments
   GACC    TA16323  15097-15101 Greenfield
   GACC    TA16324  14897-14941 Greenfield
   GACC    TA16325  16501-16561 Greenfield
   GACC    TA16326  Covington Terrace
   GACC    TA16327  Whitmore Plaza
   GACC    TA16328  Slattor Building
   GACC    TA16329  Blair House
   GACC    TA163210 Merton Manor
   GACC    TA163211 Balmoral/Fairlane
   GACC    TA163212 Our Place Apartments
   GACC    TA163213 Tyler Place Apartments
   GACC    TA163214 Parkway Apartments
   GACC    TA163215 James Couzens
   GACC    TA163216 Claridge House Apartments
   GACC     TA1564  Embarcadero Business Park            8,800,000
   GACC     TA1355  Park Heights Apartments              8,187,117
   GACC     TA2947  Wyngate Apartments                   7,737,408
   GACC     TA1402  Old Lyme Marketplace                 7,188,665
   GACC     TA1178  St. Albans Retail Center             6,400,000
   GACC     TA1093  Mohawk Apartments                    5,886,215
   GACC     TA0826  Technical Career Institute           5,492,519
   GACC     TA2720  Vineyard Place                       5,486,701
   GACC     TA0696  Aggregate Loan Level Information     5,189,970
   GACC    TA06961  Best Western Choice Lodge
   GACC    TA06962  Plaza by the Green
   GACC     TA1197  30-60/68 Whitestone Expressway       5,192,156
   GACC     TA1398  Hollis Gardens                       4,996,100
   GACC     BL9702  Woodlake I Apartments                4,952,767
   GACC     TA1866  Sharp Medical Office                 4,546,300
   GACC     TA1809  LCA Intimates                        4,380,029
   GACC     TA1565  Sierra Fountain Apartments           4,333,089
   GACC     TA1532  Gladstone Apts. (Howard Gardens)     4,100,909
   GACC     TA1649  Shalamar Apartments                  3,993,870
   GACC     TA1942  Aggregate Loan Level Information     3,896,936
   GACC    TA19421  KANDR Building
   GACC    TA19422  Hark II and Hark III
   GACC     TA1484  275-277 Forest Avenue                3,894,199
   GACC     TA0394  Michael's Plaza Shopping Ctr.        3,818,233
   GACC     TA2328  Holiday Inn Express                  3,800,000
   GACC     TA0179  Clear Creek Office Park              3,742,937
   GACC     TA2073  McKendree Parking Center             3,645,700
   GACC     TA2404  The Trend Companies                  3,593,443
   GACC     TA1534  Peck Road Apartments                 3,591,967
   GACC     TA1618  Pottsgrove Townhomes                 3,497,162
   GACC     TA1521  Pacific Plaza                        3,195,302
   GACC     TA0542  Sunset Colony Mobile Home Park       3,137,716
   GACC     TA2107  Fairmont Square Office Bldg.         3,064,282
   GACC     TA1012  Salem Industrial Park                2,997,776
   GACC     TA0746  Best Western Cottonwood Inn          2,988,995
   GACC     TA1790  95th Street & 1st Avenue             2,800,000
   GACC     TA0809  577 Broadway                         2,591,251
   GACC     TA1745  Pompano Plaza                        2,496,351
   GACC     TA2144  239 Washington Street                2,230,000
   GACC     TA1394  4906 El Camino Real                  2,173,297
   GACC     TA1029  Guy Brewer Plaza                     2,097,737
   GACC     TA1951  Cal-Abco Building                    1,998,328
   GACC     TA1335  Tower Apartments                     1,797,075
   GACC     TA2143  84 Washington Street                 1,750,000
   GACC     TA1050  392-94 West Broadway                 1,748,037
   GACC     TA2477  Rancho Mission Plaza                 1,727,434
   GACC     TA1533  Park Alamitas Apartments             1,624,367
   GACC     TA1043  October Hills                        1,597,608
   GACC     TA0999  Grand Concourse Apartments           1,526,529
   GACC     TA1666  Coral Reef Motel                     1,497,418
   GACC     TA1024  Silk Greenhouse Building             1,396,899

                    Total                               452,581,252

<PAGE>

                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage  File" for any Mortgage Loan shall,  subject to Section 2(b),
collectively consist of the following documents:

     (i)       the original Note,  endorsed by the most recent endorsee prior to
               the Trustee or, if none,  by the  Originator,  without  recourse,
               either in blank or to the order of the  Trustee in the  following
               form: "Pay to the order of LaSalle  National Bank, as trustee for
               the  registered  holders of Deutsche  Mortgage & Asset  Receiving
               Corporation,  Mortgage Pass-Through Certificates, Series 1998-C1,
               without recourse";

     (ii)      the original or a copy of the Mortgage  and, if  applicable,  the
               originals  or  copies  of  any  intervening  assignments  thereof
               showing a complete chain of assignment from the Originator of the
               Mortgage Loan to the most recent assignee of record thereof prior
               to the Trustee,  if any, in each case with  evidence of recording
               indicated thereon;

     (iii)     an original  assignment  of the  Mortgage,  in  recordable  form,
               executed by the most recent  assignee of record  thereof prior to
               the Trustee or, if none, by the Originator, either in blank or in
               favor of the Trustee (in such capacity);

     (iv)      the original or a copy of the related Assignment of Leases, Rents
               and  Profits  (if  such  item is a  document  separate  from  the
               Mortgage)  and, if  applicable,  the  originals  or copies of any
               intervening  assignments  thereof  showing  a  complete  chain of
               assignment  from the  Originator of the Mortgage Loan to the most
               recent  assignee of record thereof prior to the Trustee,  if any,
               in each case with evidence of recording thereon;

     (v)       an original assignment of any related Assignment of Leases, Rents
               and  Profits  (if  such  item is a  document  separate  from  the
               Mortgage),  in  recordable  form,  executed  by the  most  recent
               assignee of record  thereof  prior to the Trustee or, if none, by
               the  Originator,  either in blank or in favor of the  Trustee (in
               such capacity),  which  assignment may be included as part of the
               corresponding  assignment of Mortgage referred to in clause (iii)
               above;

     (vi)      an original or copy of any related  security  agreement  (if such
               item  is  a  document   separate  from  the  Mortgage)   and,  if
               applicable,   the   originals   or  copies  of  any   intervening
               assignments  thereof  showing a complete chain of assignment from
               the  Originator of the Mortgage Loan to the most recent  assignee
               of record thereof prior to the Trustee, if any;

     (vii)     an original assignment of any related security agreement (if such
               item is a document  separate from the  Mortgage)  executed by the
               most recent  assignee of record  thereof prior to the Trustee or,
               if none,  by the  Originator,  either in blank or in favor of the
               Trustee (in such capacity),  which  assignment may be included as
               part of the  corresponding  assignment of Mortgage referred to in
               clause (iii) above;

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

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

     (x)       the original or a copy of any guaranty of the  obligations of the
               mortgagor   under  the  Mortgage   Loan   together  with  (A)  if
               applicable, the original or copies of any intervening assignments
               of such guaranty  showing a complete chain of assignment from the
               Originator  of the  Mortgage  Loan to the  most  recent  assignee
               thereof  prior  to the  Trustee,  if  any,  and  (B) an  original
               assignment of such guaranty  executed by the most recent assignee
               thereof prior to the Trustee or, if none, by the Originator;

     (xi)      (A) file or certified copies of any UCC financing  statements and
               continuation statements which were filed in order to perfect (and
               maintain the  perfection  of) any security  interest  held by the
               Originator  of the  Mortgage  Loan (and each  assignee  of record
               prior to the Trustee) in and to the  personalty  of the mortgagor
               at the  Mortgaged  Property (in each case with evidence of filing
               thereon) and which were in the  possession  of the Seller (or its
               agent)  at the time the  Mortgage  Files  were  delivered  to the
               Trustee and (B) if any such  security  interest is perfected  and
               the earlier UCC financing statements and continuation  statements
               were in the possession of the Seller,  a UCC financing  statement
               executed  by the most  recent  assignee  of  record  prior to the
               Trustee or, if none, by the  Originator,  evidencing the transfer
               of such  security  interest,  either  in blank or in favor of the
               Trustee;

     (xii)     the original or a copy of the power of attorney (with evidence of
               recording  thereon,  if appropriate)  granted by the Mortgagor if
               the Mortgage,  Note or other  document or instrument  referred to
               above was  signed on behalf  of the  Mortgagor  pursuant  to such
               power of attorney;

     (xiii)    if  the  Mortgagor  has  a  leasehold  interest  in  the  related
               Mortgaged Property, the original ground lease or a copy thereof;

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

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

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

     (xvii)    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;

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

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

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.  The original  assignments referred to in clauses
(iii),  (v), (vii) and (x)(B),  may be in the form of one or more instruments in
recordable form in any applicable filing offices.


<PAGE>

                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS

     With  respect to each  Mortgage  Loan,  the Seller  hereby  represents  and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, except as set forth on Schedule C-1 hereto that:

     (i) Ownership of Mortgage Loans.  Immediately prior to the transfer thereof
to the Purchaser,  the Seller had good and marketable title to, and was the sole
owner and holder of, such  Mortgage  Loan,  free and clear of any and all liens,
encumbrances and other interests on, in or to such Mortgage Loan (other than, in
certain  cases,  the right of a  subservicer  to directly  service such Mortgage
Loan).  Such  transfer  validly  assigns  ownership of such Mortgage Loan to the
Purchaser free and clear of any pledge, lien, encumbrance or security interest.

     (ii) Authority to Transfer  Mortgage  Loans.  The Seller has full right and
authority to sell,  assign and transfer such Mortgage  Loan. No provision of the
Note,  Mortgage or other loan document  relating to such Mortgage Loan prohibits
or restricts the Seller's right to assign or transfer such Mortgage Loan.

     (iii) Mortgage Loan Schedule.  The information  pertaining to such Mortgage
Loan set  forth in the  Mortgage  Loan  Schedule  was  true and  correct  in all
material respects as of the Cut-off Date.

     (iv)  Payment  Record.  Such  Mortgage  Loan was not  delinquent  as of the
Cut-off Date (giving effect to any applicable  grace periods),  and has not been
during the  twelve-month  period prior  thereto,  30 days or more  delinquent in
respect of any debt service payment required  thereunder,  without giving effect
to any applicable grace period.

     (v) Permitted Encumbrances.  The related Mortgage constitutes a valid first
lien upon the  related  Mortgaged  Property,  including  all  buildings  located
thereon and all fixtures attached  thereto,  such lien being subject only to (A)
the lien of current real property taxes and assessments not yet due and payable,
(B) covenants,  conditions and restrictions,  rights of way, easements and other
matters  of  public  record,  and (C)  exceptions  and  exclusions  specifically
referred to in the lender's title insurance  policy issued or, as evidenced by a
"marked-up"  commitment,  to be issued in  respect  of such  Mortgage  Loan (the
exceptions  set forth in the  foregoing  clauses (A), (B) and (C)  collectively,
"Permitted   Encumbrances").   The  Permitted  Encumbrances  do  not  materially
interfere with the security intended to be provided by the related Mortgage, the
current  use or  operation  of the  related  Mortgaged  Property  or the current
ability of the Mortgaged Property to generate net operating income sufficient to
service the Mortgage  Loan. If the  Mortgaged  Property is operated as a nursing
facility,  a  hospitality  property or a  multifamily  property,  the  Mortgage,
together  with  any  separate  security  agreement,  similar  agreement  and UCC
financing statement, if any, establishes and creates a first priority, perfected
security interest,  to the extent such security interest can be perfected by the
recordation  of a Mortgage or the filing of a UCC  financing  statement,  in all
personal  property  owned by the  Mortgagor  that is used in, and is  reasonably
necessary to, the operation of the related Mortgaged Property.

     (vi) Title  Insurance.  The lien of the  related  Mortgage is insured by an
ALTA lender's  title  insurance  policy ("Title  Policy"),  or its equivalent as
adopted in the applicable jurisdiction,  issued by a nationally recognized title
insurance company, insuring the originator of such Mortgage Loan, 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 Permitted Encumbrances (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 such loan).  Each Title  Policy (or, if it has yet to be issued,  the
coverage to be  provided  thereby)  is in full force and  effect,  all  premiums
thereon have been paid and, to the Seller's  knowledge,  no material claims have
been made  thereunder  and no claims have been paid  thereunder.  The Seller has
not, by act or omission, done anything that would materially impair the coverage
under such Title Policy.  Immediately  following the transfer and  assignment of
the related  Mortgage Loan to the Trustee,  such Title Policy (or, if it has yet
to be issued,  the coverage to be provided thereby) will inure to the benefit of
the Trustee  without the consent of or notice to the  insurer.  To the  Seller's
actual  knowledge,  the insurer that issued such Title Policy is qualified to do
business in the state in which the related Mortgaged Property is located,

     (vii) No Waivers by Seller of Material Defaults.  The Seller has not waived
any material default,  breach, violation or event of acceleration existing under
the related Mortgage or Note.

     (viii) No Offsets,  Defenses or  Counterclaims.  There is no valid  offset,
defense or counterclaim to such Mortgage Loan.

     (ix)  Condition  of  Property;  Condemnation.  Except  as set  forth in any
engineering  report  prepared in connection with the origination of (or obtained
in  connection  with or otherwise  following the Seller's  acquisition  of) such
Mortgage Loan,  the related  Mortgaged  Property is, to the Seller's  knowledge,
free and clear of any damage  that would  materially  and  adversely  affect its
value as security for such Mortgage Loan. The Seller has no actual notice of the
commencement of a proceeding for the condemnation of all or any material portion
of the related Mortgaged Property.

     (x) Compliance with Usury Laws. Except with respect to provisions  relating
to default interest,  yield maintenance  charges and prepayment  premiums,  such
Mortgage Loan complied with all  applicable  usury laws in effect at its date of
origination.

     (xi) Full  Disbursement  of Mortgage  Loan  Proceeds.  The proceeds of such
Mortgage Loan have been fully  disbursed and there is no requirement  for future
advances thereunder.

     (xii) Enforceability. The related Note and Mortgage and all other documents
and instruments  evidencing,  guaranteeing,  insuring or otherwise securing such
Mortgage Loan have been duly and properly  executed by the parties thereto,  and
each is the legal, valid and binding obligation of the maker thereof (subject to
any non-recourse provisions contained in any of the foregoing agreements and any
applicable state  anti-deficiency  legislation),  enforceable in accordance with
its terms, except as such enforcement may be limited by bankruptcy,  insolvency,
reorganization,  receivership, moratorium or other laws relating to or affecting
the  rights  of  creditors   generally  and  by  general  principles  of  equity
(regardless of whether such  enforcement is considered in a proceeding in equity
or at  law)  and  excluding  provisions  relating  to  default  interest,  yield
maintenance charges or prepayment premiums.

     (xiii) Insurance.  All improvements upon the related Mortgaged Property are
insured against loss by hazards of extended  coverage in an amount (subject to a
customary  deductible)  at least  equal  to the  lesser  of (1) the  outstanding
principal  balance of such Mortgage Loan, (2) 100% of the full  replacement cost
of the  improvements  located  on such  Mortgaged  Property  and  (3)  the  full
insurable  actual  cash  value  of such  improvements,  and the  related  hazard
insurance policy contains  appropriate  endorsements to avoid the application of
co-insurance   and  does  not  permit   reduction  in  insurance   proceeds  for
depreciation.  If any  portion  of the  improvements  on the  related  Mortgaged
Property was, at the time of the  origination  of such Mortgage Loan, in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having  special  flood  hazards,  and flood  insurance  was  available,  a flood
insurance policy meeting any requirements of the then current  guidelines of the
Federal  Insurance  Administration  is in  effect  with a  generally  acceptable
insurance carrier, in an amount representing coverage not less than the least of
(1) the  outstanding  principal  balance  of such  Mortgage  Loan,  (2) the full
insurable actual cash value of such Mortgaged  Property,  (3) the maximum amount
of  insurance  available  under the National  Flood  Insurance  Act of 1968,  as
amended,  and (4) 100% of the replacement  cost of the  improvements  located on
such Mortgaged  Property.  The Mortgage  requires the Mortgagor to maintain such
insurance  in respect of the  Mortgaged  Property in  addition to  comprehensive
general liability  insurance in amounts generally required by the Seller, and at
least six months rental or business interruption  insurance.  All such insurance
required by the Mortgage to be  maintained is in full force and effect and names
the  Originator,  the  Seller  or their  respective  successors  or  assigns  as
mortgagee, loss payee or additional insured. Each such insurance policy requires
prior notice to the holder of the Mortgage of termination or  cancellation,  and
no such  notice  has been  received,  including  any  notice  of  nonpayment  of
premiums, that has not been cured.

     (xiv) Environmental  Condition.  The related Mortgaged Property was subject
to one or more environmental site assessments,  studies or reviews (or an update
of a  previously  conducted  assessment,  study or  review),  which  was  (were)
performed  on  behalf  of the  Seller,  or as to which the  related  report  was
delivered to the Seller in connection  with its  origination  or  acquisition of
such Mortgage  Loan; and the Seller,  having made no  independent  inquiry other
than  reviewing  the  resulting   report(s)  or  studies  and/or   employing  an
environmental  consultant  to  perform or review  the  assessment(s)  referenced
herein, has no knowledge of any material and adverse environmental conditions or
circumstance  affecting  such  Mortgaged  Property that was not disclosed in the
related  report(s) or studies.  The Seller has not taken any action with respect
to such Mortgage Loan or the related  Mortgaged  Property that could subject the
Purchaser, or its successors and assigns in respect of the Mortgage Loan, to any
liability  under the  Comprehensive  Environmental  Response,  Compensation  and
Liability Act of 1980, as amended  ("CERCLA") or any other  applicable  federal,
state or local  environmental  law,  and the 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 the related Mortgaged Property that was
not disclosed in the related report.  The related  Mortgage or loan documents in
the related  Mortgage File requires the Mortgagor to comply with all  applicable
federal, state and local environmental laws and regulations.

     (xv) No  Cross-Collateralization  with Other Mortgage Loans.  Such Mortgage
Loan is not  cross-collateralized  with  any  mortgage  loan  that  will  not be
included in the Trust Fund.

     (xvi) Waivers and Modifications.  The terms of the related Mortgage and the
Note  have not been  impaired,  waived,  altered  or  modified  in any  material
respect, except as specifically set forth in the related Mortgage File.

     (xvii) Taxes and Assessments.  There are no delinquent taxes, ground rents,
assessments for improvements or other similar  outstanding charges affecting the
related  Mortgaged  Property which are or may become a lien of priority equal to
or  higher  than  the  lien  of the  related  Mortgage.  For  purposes  of  this
representation  and warranty,  real property taxes and assessments  shall not be
considered  unpaid until the date on which interest  and/or  penalties  would be
payable thereon.

     (xviii) Mortgagor's Interest in Mortgaged Property.  Except with respect to
Mortgage  Loans the  Mortgagor  of which is a lessee  under a ground  lease of a
Mortgaged Property or a combination of a ground lease and a fee simple interest,
the interest of the related Mortgagor in the related Mortgaged Property consists
of a fee simple estate in real property.

     (xix) Whole Loan. Except as set forth on Schedule C-1 hereto, each Mortgage
Loan is a whole loan.

     (xx) Valid  Assignment.  The assignment of the related Mortgage referred to
in clause (iii) of Exhibit B constitutes the legal, valid and binding assignment
of such Mortgage from the relevant  assignor to the Trustee.  The  Assignment of
Leases set forth in the  Mortgage or  separate  from the  related  Mortgage  and
related to and delivered in connection  with each Mortgage Loan  establishes and
creates  a  valid,  subsisting  and,  subject  only to  Permitted  Encumbrances,
enforceable  first  priority lien and first  priority  security  interest in the
related  Mortgagor's  interest  in all  leases,  subleases,  licenses  or  other
agreements,  to the extent  permitted  by law,  pursuant  to which any person is
entitled  to occupy,  use or  possess  all or any  portion of the real  property
subject to the related Mortgage, and each assignor thereunder has the full right
to assign the same,  to the extent  permitted by law. The related  assignment of
any Assignment of Leases, not included in a Mortgage,  executed and delivered in
favor of the Trustee is in recordable  form and  constitutes a legal,  valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the  assignor's  right,  title and interest in, to and under such  Assignment of
Leases.

     (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that are,
as of the Closing Date, required to be deposited with the mortgagee or its agent
have been so deposited.

     (xxii) No Mechanics' or Materialmen's  Liens. As of the date of origination
of such  Mortgage  Loan and, to the actual  knowledge  of the Seller,  as of the
Closing Date,  the related  Mortgaged  Property was and is free and clear of any
mechanics' and materialmen's liens or liens in the nature thereof which create a
lien prior to that  created by the  related  Mortgage,  except  those  which are
insured against by the Title Policy referred to in (vi) above.

     (xxiii) No Material  Encroachments.  To the  Seller's  knowledge  (based on
surveys and/or title  insurance  obtained in connection  with the origination of
such Mortgage Loan), as of the date of such origination, no improvement that was
included  for the  purpose of  determining  the  appraised  value of the related
Mortgaged  Property at the time of origination of such Mortgage Loan lay outside
the boundaries and building  restriction  lines of such property to any material
extent  (unless  affirmatively  covered  by  the  Title  Policy  referred  to in
paragraph (vi) above),  and no improvements on adjoining  properties  encroached
upon such Mortgaged Property to any material extent. To the Seller's  knowledge,
based upon  opinions of counsel,  endorsement  to such Title Policy and/or other
due diligence  customarily  performed by the Seller, the improvements located on
or forming part of such Mortgaged  Property comply in all material respects with
applicable  zoning  laws and  ordinances  (except  to the  extent  that they may
constitute legal nonconforming uses).

     (xxiv) No Material Default. (A) To the Seller's knowledge,  there exists no
material default,  breach or event of acceleration under the related Mortgage or
Note, and (B) the Seller has not received actual notice of any event (other than
payments  due but not yet  delinquent)  that,  with the  passage of time or with
notice and the expiration of any grace or cure period,  would  constitute such a
material default, breach or event of acceleration;  provided, however, that this
representation  and  warranty  does not  cover any  default,  breach or event of
acceleration  that  specifically  pertains  to any matter  otherwise  covered or
addressed by any other representation and warranty made by the Seller herein.

     (xxv) Inspection. In connection with the origination or acquisition of each
Mortgage Loan, the Seller  inspected or caused to be inspected  (either directly
by the Seller, by its correspondent or by a third party) the Mortgaged Property.

     (xxvi) No Equity  Participation  or  Contingent  Interest.  Except  for any
related Excess Interest,  the Mortgage Loan contains no equity  participation by
the lender,  and does not provide for any  contingent or additional  interest in
the form of participation in the cash flow of the related Mortgaged Property, or
for negative amortization.

     (xxvii) No Advances of Funds.  No holder of the  Mortgage  Loan has, to the
Seller's knowledge,  advanced funds or induced,  solicited or knowingly received
any advance of funds from a party other than the owner of the related  Mortgaged
Property  (other than a tenant  required to make its lease payments  directly to
the holder of the  related  Mortgage  Loan),  directly  or  indirectly,  for the
payment of any amount required by the Mortgage Loan.

     (xxviii) Licenses,  Permits,  Etc. To the Seller's knowledge,  based on due
diligence  customarily performed in the origination of comparable mortgage loans
by the Seller,  as of the date of  origination  of the  Mortgage  Loan,  (i) the
related  Mortgagor  or  operator  of  the  related  Mortgaged  Property  was  in
possession  of all material  licenses,  permits and  authorizations  required by
applicable  laws  for the  ownership  and  operation  of the  related  Mortgaged
Property as it was then operated,  and, (ii) if a related Mortgaged  Property is
improved by a skilled nursing,  congregate care or assisted living facility, the
most recent inspection or survey by governmental authorities having jurisdiction
in connection with such licenses,  permits and  authorizations did not cite such
Mortgaged Property for material  violations (which shall include only "Level IV"
(or equivalent)  violations in the case of skilled nursing  facilities) that had
not been cured or as to which a plan of correction had not been submitted to and
accepted  by  such  governmental  authorities.   To  the  extent  such  facility
participates  in Medicaid or  Medicare,  the Seller has not  received any notice
that such  facility  is not in  compliance  in all  material  respects  with the
requirements of such program, such that such facility's continued  participation
in such program be adversely affected.

     (xxix) Servicing. The servicing and collection practices used by Seller and
its  designees  with  respect  to the  Mortgage  Loan have been in all  material
respects legal, proper and prudent and have met industry standards for servicing
of commercial mortgage loans.

     (xxx)  Customary  Remedies.  The related  Mortgage or Note,  together  with
applicable state law, contains customary and enforceable  provisions (subject to
the  exceptions  set forth in paragraph  (xii)) such as to render the rights and
remedies of the holders thereof adequate for the practical  realization  against
the  related  Mortgaged  Property  of the  principal  benefits  of the  security
intended to be provided thereby.

     (xxxi) The indebtedness  evidenced by a Mortgage Loan is not convertible to
an  ownership  interest  in  the  related  Mortgaged  Property  or  the  related
Mortgagor.

     (xxxii) Insurance and Condemnation  Proceeds. The related Mortgage provides
that  insurance  proceeds and  condemnation  proceeds will be applied  either to
restore or repair  the  Mortgaged  Property,  or to repay the  principal  of the
Mortgage Loan.

     (xxxiii)  LTV.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (A) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (1) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the Mortgage Loan or (2) at the Closing Date at least equal to 80 percent of the
principal balance of the Mortgage Loan on such date;  provided that for purposes
hereof,  the fair  market  value of the real  property  interest  must  first be
reduced  by (X) the  amount of any lien on the real  property  interest  that is
senior to the Mortgage Loan and (Y) a  proportionate  amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is  cross-collateralized  with  such  Mortgage  Loan,  in which  event  the
computation described in clauses (1) and (2) of this paragraph (xxxiii) shall be
made on a pro rata  basis in  accordance  with the  fair  market  values  of the
Mortgaged Properties securing such  cross-collateralized  Mortgage Loans; or (B)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.86OG-2(a)(1)(ii)).

     (xxxiv)  LTV  and  Significant  Modifications.  If the  Mortgage  Loan  was
"significantly  modified" prior to the Closing Date so as to result in a taxable
exchange  under Section 1001 of the Code, it either (A) was modified as a result
of the default or  reasonably  foreseeable  default of such Mortgage Loan or (B)
satisfies  the  provisions  of  either  clause  (A)(1)  of  paragraph   (xxxiii)
(substituting  the date of the last such  modification for the date the Mortgage
Loan was  originated)  or clause  (A)(2) of paragraph  (xxxiii),  including  the
proviso thereto.

     (xxxv) Litigation.  To the Seller's actual knowledge,  there are no pending
actions,  suits or proceedings by or before any court or governmental  authority
against or affecting  the related  Mortgagor or the related  Mortgaged  Property
that, if determined  adversely to such  Mortgagor or Mortgaged  Property,  would
materially  and  adversely  affect the value of the  Mortgaged  Property  or the
ability of the  Mortgagor to pay  principal,  interest or any other  amounts due
under such Mortgage Loan.

     (xxxvi) Leasehold Estate.  Each Mortgaged  Property consists of the related
Mortgagor's fee simple estate in real estate or, if the related Mortgage Loan is
secured in whole or in part by the  interest of a Mortgagor  as a lessee under a
ground  lease  of a  Mortgaged  Property  (a  "Ground  Lease"),  by the  related
Mortgagor's  interest in the Ground Lease but not by the related fee interest in
such Mortgaged  Property (the "Fee Interest") or if the Mortgage Loan is secured
in whole or in part by a Ground Lease and a Fee Interest,  either (1) the ground
lessor's  fee  interest is  subordinated  to the lien of the Mortgage or (2) the
following apply to such Ground Lease:

     (a)       To the actual  knowledge  of the Seller,  such Ground  Lease or a
               memorandum thereof has been or will be duly recorded; such Ground
               Lease  (or the  related  estoppel  letter  or  lender  protection
               agreement  between  the Seller and  related  lessor)  permits the
               interest of the lessee thereunder to be encumbered by the related
               Mortgage;  and there has been no  material  change in the payment
               terms of such Ground Lease since the  origination  of the related
               Mortgage Loan, with the exception of material  changes  reflected
               in written  instruments  that are a part of the related  Mortgage
               File;

     (b)       The lessee's  interest in such Ground Lease is not subject to any
               liens or encumbrances superior to, or of equal priority with, the
               related  Mortgage,  other than the ground  lessor's  related  fee
               interest and Permitted Encumbrances;

     (c)       Except as set  forth on  Schedule  C-1  hereto,  the  Mortgagor's
               interest in such Ground Lease is  assignable to the Purchaser and
               its  successors  and  assigns  upon notice to, but (except in the
               case where such consent cannot be unreasonably  withheld) without
               the consent  of, the lessor  thereunder  (or, if such  consent is
               required, it has been obtained prior to the Closing Date) and, in
               the event that it is so assigned,  is further  assignable  by the
               Purchaser  and its  successors  and  assigns  upon notice to, but
               without the need to obtain the consent of, such lessor (except in
               the case where such consent cannot be unreasonably withheld);

     (d)       Such Ground Lease is in full force and effect, and the Seller has
               received  no  notice  that  an  event  of  default  has  occurred
               thereunder,  and, to the Seller's actual knowledge,  there exists
               no condition  that,  but for the passage of time or the giving of
               notice,  or both,  would result in an event of default  under the
               terms of such Ground Lease;

     (e)       Such  Ground  Lease,  or an estoppel  letter or other  agreement,
               requires the lessor under such Ground Lease to give notice of any
               default  by  the  lessee  to the  mortgagee,  provided  that  the
               mortgagee  has  provided  the lessor  with  notice of its lien in
               accordance  with the  provisions of such Ground  Lease,  and such
               Ground Lease, or an estoppel letter or other  agreement,  further
               provides  that no notice of  termination  given under such Ground
               Lease is effective  against the mortgagee  unless a copy has been
               delivered to the mortgagee;

     (f)       A mortgagee  is permitted a  reasonable  opportunity  (including,
               where  necessary,  sufficient  time  to  gain  possession  of the
               interest  of the  lessee  under  such  Ground  Lease) to cure any
               default  under such  Ground  Lease,  which is  curable  after the
               receipt  of  notice  of  any  such  default,  before  the  lessor
               thereunder may terminate such Ground Lease;

     (g)       Such Ground Lease has an original term  (including  any extension
               options set forth  therein) which extends not less than ten years
               beyond the Stated Maturity Date of the related Mortgage Loan;

     (h)       Except as set forth on Schedule  C-1  hereto,  under the terms of
               such Ground Lease and the related Mortgage,  taken together,  any
               related  insurance  proceeds  other than in respect of a total or
               substantially total loss 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  (except in such cases  where a provision
               entitling  another party to hold and disburse such proceeds would
               not  be  viewed  as   commercially   unreasonable  by  a  prudent
               commercial mortgage lender), or to the payment of the outstanding
               principal  balance of the Mortgage Loan together with any accrued
               interest thereon;

     (i)       Such Ground Lease does not impose any  restrictions on subletting
               which  would  be  viewed,  as of the date of  origination  of the
               related  Mortgage  Loan,  as  commercially  unreasonable  by  the
               Seller; and such Ground Lease contains a covenant that the lessor
               thereunder  is  not  permitted,  in  the  absence  of an  uncured
               default,  to disturb the possession,  interest or quiet enjoyment
               of any  subtenant  of the lessee,  or in any manner,  which would
               materially  adversely affect the security provided by the related
               Mortgage; and

     (j)       Except as set forth on  Schedule  C-1 hereto,  such Ground  Lease
               requires  the lessor to enter into a new lease with the Seller or
               its  successors or assigns in the event of a  termination  of the
               Ground  Lease by reason of a default by the  Mortgagor  under the
               Ground  Lease,  including  rejection  of the  Ground  Lease  in a
               bankruptcy proceeding.

     (xxxvii)  Deed of Trust.  If the  related  Mortgage  is a deed of trust,  a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated and serving under such Mortgage.

     (xxxviii)  Lien  Releases.  Except in cases where either (a) a release of a
portion  of the  Mortgaged  Property  was  contemplated  at  origination  of the
Mortgage  Loan and such  portion was not  considered  material  for  purposes of
underwriting   the  Mortgage  Loan  or  (b)  release  is  conditioned  upon  the
satisfaction of certain underwriting and legal requirements and the payment of a
release price,  the related Note or Mortgage does not require the holder thereof
to release all or any  portion of the  Mortgaged  Property  from the lien of the
related  Mortgage  except  upon  payment in full of all  amounts  due under such
Mortgage Loan.

     (xxxix)  Junior  Liens.  Except as set forth on Schedule  C-1  hereto,  the
Mortgage Loan does not permit the related Mortgaged Property to be encumbered by
any lien junior to or of equal  priority  with the lien of the related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar conditions specified therein.

     (xl) Due-On-Sale;  Due-On-Encumbrance.  Except as set forth in Schedule C-1
hereto,  each related  Mortgage or Loan  Agreement  contains  provisions for the
acceleration  of the payment of the unpaid  principal  balance of such  Mortgage
Loan  if,  without  complying  with the  requirements  of the  Mortgage  or Loan
Agreement,  the related Mortgaged Property, or any interest therein, is directly
or  indirectly  transferred  or  sold  (except  for  a  one-time  transfer),  or
encumbered in connection with subordinate financing.

     (xli) Mortgagor Bankruptcy. To the Seller's knowledge, the Mortgagor is not
a debtor in any state or federal bankruptcy or insolvency proceeding.

     (xlii) Defeasance Provisions.  Any Mortgage Loan which contains a provision
for any defeasance of mortgage collateral either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of March 1,  1998),  (ii) only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     (xliii) Release or Substitution of Collateral.  Such Mortgage Loan does not
permit the release or substitution of collateral if such release or substitution
(a) would  constitute a "significant  modification" of such Mortgage Loan within
the meaning of Treas. Reg. ss.1.1001-3 or (b) would cause such Mortgage Loan not
to be a "qualified  mortgage"  within the meaning of Section  860G(a)(3)  of the
Code (without regard to clauses (A)(i) or (A)(ii) thereof).

     It is understood  and agreed that the  representations  and  warranties set
forth in this Exhibit C shall survive delivery of the respective  Mortgage Files
to the  Purchaser  and/or  the  Trustee  and shall  inure to the  benefit of the
Purchaser,  and its successors  and assigns  (including  without  limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment.


<PAGE>

                                                                            GACC
                            SCHEDULE C-1 TO EXHIBIT C

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


The  following  Mortgage  Loans  are  excepted  from  the   representations  and
warranties contained in the corresponding paragraph in Exhibit C:

     Gertz Plaza and Guy Brewer  Plaza.  With respect to  representation  (xxxv)
concerning  litigation,  as of the closing there was an action pending  entitled
Lager  Associates v. The City of New York (Index No.  1711/90)  commenced by the
Borrower against a tenant.

     392 West  Broadway.  As of the closing,  there was an action pending in the
Supreme Court of the State of New York, County of New York, entitled Application
of Jessica Rose,  Petitioner,  for the Judicial  Dissolution of SCAN Enterprises
Corp. (Index No.  97/106890),  as disclosed in the Commitment Letter and as more
fully  described in the Mortgage  File. The proceeds of the Loan were to be used
post-closing to effect a Stipulation of Settlement of this action. A copy of the
Stipulation of Settlement is contained in the Mortgage File.

I.        Sunset Colony.

          A.        Rep (xxxvi): This loan is secured by the borrower's interest
                    in ground leases covering four parcels.  The leases covering
                    two of the parcels (the "Short-Term Leases") expire in 2003,
                    while the loan matures in 2028. The Short-Term Leases may or
                    may not be  renewed.  The  leases  covering  the  other  two
                    parcels  extend for more than ten years  beyond the maturity
                    of the loan. The parcels  covered by the Short-Term  Leases,
                    and the rents  arising  therefrom,  were not  considered  in
                    determining the fair market value of the property or the LTV
                    or DSCR for the loan.

          B.        Rep (xxxvi) and  (xxiii):  The  property is used as a mobile
                    home park,  which has a  clubhouse  to provide  recreational
                    facilities.  The clubhouse is located on a parcel covered by
                    a  Short-Term  Lease.  The  mortgage  requires  borrower  to
                    construct a new clubhouse on a parcel covered by a Long-Term
                    Lease prior to the expiration of the  Short-Term  Leases and
                    at closing the lender held back a $200,000  cash  reserve to
                    pay for construction of the new clubhouse. While the current
                    clubhouse is not  technically  outside the boundary lines of
                    the  mortgaged  property,  it is  outside  of  the  property
                    covered by the Long-Term Leases and it is unclear how it was
                    treated in the appraisal received by the lender.

II.       Embarcadero.

          A.        Rep (xxxvi)(f):  The lender is permitted only the same grace
                    period as is  provided  to the tenant  within  which to cure
                    defaults under the ground lease.

          B.        Rep (xxxvi)(g): The lease term is 3 months short; it expires
                    on 12/1/37 and the loan matures on 3/1/28.

          C.        Rep  (xxiv):   The   borrower   is  in  default   under  the
                    post-closing  agreement  because  it has failed to amend the
                    ground  lease to fix the property  description  and to amend
                    the loan documents to reflect the new description.  When the
                    lease was  executed  the  property  description  erroneously
                    included a 3-foot strip on one side that  actually  belonged
                    to the  property  next door and  failed to  include a 3-foot
                    strip on the other  side that  should be part of the  leased
                    parcel.  Neither  strip  contains  any  improvements  or  is
                    necessary for access.

          D.        Rep  (xxi):  There is an escrow  deposit  created  under the
                    purchase  contract  pursuant to which the borrower  acquired
                    the  property,  to cover some  closing  adjustments  between
                    borrower and its seller,  which is held by Pacific Bank, not
                    the lender or its agent.  Pacific Bank has  acknowledged the
                    security  interest  granted to the lender in the  borrower's
                    interest  in the escrow and agreed to  recognize  the lender
                    upon notice of an event of default.

          E.        Rep xxxvi (j):  The ground lease itself does not require the
                    landlord  to  enter  into  a new  lease  if the  old  one is
                    cancelled,  including because of a tenant's bankruptcy,  but
                    the  landlord  did enter into an Estoppel  and  Agreement at
                    closing  that does require the landlord to enter into such a
                    new lease.

III.      641 Sixth Avenue.

          A.        Rep (v): Prior to closing,  the borrower had entered into an
                    agreement  transferring  any right to use the  eighth  (top)
                    floor of the  property for  residential  purposes to another
                    building,  which  is  used  as an  AIDS  hospice  which  was
                    reflected in the title policy. At closing, the lender agreed
                    that it would  consent to further  transfers of  residential
                    rights. The residential use rights for the second, third and
                    seventh  floors have been  transferred  to the AIDS  hospice
                    since  closing,  with  the  lender's  consent,  but  without
                    amending the title policy. As a result,  this encumbrance is
                    not reflected in the title policy.  The property is used for
                    offices,  so the transfer of residential use rights does not
                    seem material and once the residential rights for the eighth
                    floor were  transferred,  the lower  floors of the  property
                    could  not have been used for  residential  purposes  in any
                    event.

IV.       Old Lyme Marketplace.

          A.        Rep (xxxv): At closing,  the borrower was the defendant in a
                    slip and fall  case  (Church  v.  Old  Lyme  Stores  Limited
                    Partnership) (Conn. Super. Ct., Middlesex County, filed Nov.
                    11, 1997). The case is covered by insurance.

V.        4906 El Camino Real

     One of the Tenants holds a right of first refusal to purchase the property,
which  was  endorsed  over  and  insured  against  under  the  title  policy.  A
subordination,    non-disturbance   and   attornment   agreement    specifically
subordinating this right was not obtained.

VI.       Sharp Medical Offices

               A. One of the tenants  holds a right of first refusal to purchase
the Mortgaged  Property,  which was endorsed over and insured  against under the
Title  Policy.  There  is  no  subordination,   non-disturbance  and  attornment
agreement to subordinate  the right.  Borrower has also certified that they will
not  sell  the  property  during  the  period  of the  loan  for  less  than the
outstanding amount of the Mortgage Loan.

               B. Exception to (xl) Junior Liens.  There is a junior mortgage on
this property,  which was consented to by lender. The lender and the subordinate
lender signed a Subordination and standstill  agreement which  subordinated that
mortgage to GACC's mortgage.

               C. Exception to (xxiv).  There are two  outstanding  post-closing
obligations.  Within  six  months of  closing,  Borrower  must  repair the light
fixtures and complete the retrofit on the restrooms to make them comply with the
ADA.  Within thirty days of closing,  Borrower must have all the tenants initial
the change to their estoppel  certificates so that the estoppel certificates are
to the  "benefit  of  Deutsche  Bank AG,  New York  Branch",  instead  of to the
"benefit of TransAtlantic  Capital  Company," as Deutsche Bank is the lender and
the estoppel certificates were issued to TransAtlantic.

VII.      Sierra Fountain

     Exception  to  (xxxv)  Litigation.  There is a  pending  litigation  on the
property regarding a slip and fall incident, in which a third party is suing the
Borrower.  Guarantor  signed  a  separate  indemnity  to  cover  the  costs  and
consequences of the pending litigation.

VIII.     Trend

     Reps (xxviii) and (xxiv).  With respect to Trend,  the building  located at
3801 Catalina was operating  under a temporary  certificate  of occupancy at the
time the loan  closed.  Issuance of a permanent  certificate  of  occupancy  was
subject to installation of a fire hydrant. Mortgagor entered into a post closing
agreement  requiring the installation of the fire hydrant and delivery of a copy
of the permanent certificate of occupancy by February 21, 1998.


<PAGE>

                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                       Certificate of Officer of [SELLER]

     I,      ______________________,       a      ______________________      of
______________________ (the "Seller"), hereby certify as follows:

     The Seller is a corporation  duly organized and validly  existing under the
laws of the State of __________.

     Attached hereto as Exhibit I are true and correct copies of the Certificate
of Incorporation  and By-Laws of the Seller,  which Certificate of Incorporation
and By-Laws are on the date hereof, and have been at all times in full force and
effect.

     To the best of my knowledge,  no proceedings  looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person listed below is and has been duly elected and qualified officer
or  authorized  signatory of the Seller and his or her genuine  signature is set
forth opposite his or her name:

                 Name               Office                Signature




     Each person  listed  above who  signed,  either  manually  or by  facsimile
signature, the Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the
"Purchase  Agreement"),  between  the  Seller  and  Deutsche  Mortgage  &  Asset
Receiving  Corporation  providing for the purchase by Deutsche  Mortgage & Asset
Receiving  Corporation  from the  Seller  of the  Mortgage  Loans,  was,  at the
respective  times of such signing and delivery,  duly authorized or appointed to
execute such documents in such  capacity,  and the signatures of such persons or
facsimiles thereof appearing on such documents are their genuine signatures.

     Capitalized  terms not otherwise  defined herein have the meanings assigned
to them in the Purchase Agreement.


<PAGE>

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
__________ __, 1998.


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

     I, [name],  [title],  hereby  certify that  __________ is a duly elected or
appointed, as the case may be, qualified and acting __________ of the Seller and
that the signature appearing above is his or her genuine signature.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
__________ __, 1998.


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


<PAGE>

                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER

                             Certificate of [SELLER]



     In connection  with the  execution  and delivery by  ______________________
(the "Seller") of, and the consummation of the transaction contemplated by, that
certain  Mortgage  Loan  Purchase  Agreement,  dated as of March  1,  1998  (the
"Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving Corporation
and the Seller,  the Seller hereby  certifies that (i) the  representations  and
warranties  of the Seller in the Purchase  Agreement are true and correct in all
material  respects  at and as of the date hereof with the same effect as if made
on the date hereof, and (ii) the Seller has, in all material respects,  complied
with all the  agreements  and  satisfied  all the  conditions  on its part to be
performed or satisfied  at or prior to the date  hereof.  Capitalized  terms not
otherwise  defined  herein have the  meanings  assigned to them in the  Purchase
Agreement.

     Certified this _____ day of __________, 1998.


                                    [SELLER]


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


<PAGE>

                                  EXHIBIT D-3A

                       FORM OF CORPORATE OPINION OF SELLER






                                  March 1, 1998






Addressees Listed on Schedule A

                    Re:  Deutsche   Mortgage  &  Asset  Receiving   Corporation,
                         Commercial Mortgage Pass-Through  Certificates,  Series
                         1998 C-1

Ladies and Gentlemen:

     We are  rendering  this  opinion  letter  pursuant  to Section  8(e) of the
Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the "Mortgage Loan
Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving  Corporation
(the "Depositor") and  ______________________________________,  a ______________
corporation (the "Seller"),  relating to the sale by the Seller and the purchase
by the Depositor of the Mortgage  Loans. We have acted as special counsel to the
Seller in connection with the aforementioned transaction. Capitalized terms used
herein but not defined  herein have the  respective  meanings  given them in the
Mortgage Loan Purchase Agreement.

     In rendering the opinions set forth below, we have examined and relied upon
the  originals,  copies or specimens,  certified or otherwise  identified to our
satisfaction,  of the Mortgage Loan Purchase  Agreement,  and such certificates,
corporate and public records,  agreements and  instruments and other  documents,
including,  among other things, the documents  delivered on the Closing Date, as
we have deemed  appropriate as a basis for the opinions expressed below. In such
examination we have assumed the genuineness of all signatures,  the authenticity
of all documents,  agreements and instruments submitted to us as originals,  the
conformity to original  documents,  agreements and instruments of all documents,
agreements  and  instruments  submitted  to  us  as  copies  or  specimens,  the
authenticity  of the originals of such  documents,  agreements  and  instruments
submitted  to us as copies or  specimens,  and the  accuracy  of the matters set
forth in the documents,  agreements and instruments we reviewed. As to any facts
material  to such  opinions  that  were not  known to us,  we have  relied  upon
statements  and  representations  of officers and other  representatives  of the
Seller.

     We have also  assumed  (other  than with  respect to the  Seller)  that all
documents,  agreements and instruments have been duly  authorized,  executed and
delivered by all parties thereto,  that all such parties had the power and legal
right to execute and deliver all such documents, agreements and instruments, and
that  such  documents,   agreements  and  instruments  are  valid,  binding  and
enforceable  obligations  of such parties.  As used herein,  "to our  knowledge"
means the conscious awareness,  without independent  investigation,  of facts or
other   information  by  any  lawyer  in  our  firm  actively  involved  in  the
transactions contemplated by the Mortgage Loan Purchase Agreement.

     We express no opinion  concerning the laws of any  jurisdiction  other than
the laws of the  State of New York and  [___________________],  where  expressly
referred to herein,  the federal  laws of the United  States of America (in each
case without regard to conflicts of laws principles).

     Based upon and subject to the foregoing, we are of the opinion that:

          1. The Seller is a corporation  validly existing under the laws of the
     State of  ________________,  with full  corporate  power and  authority  to
     execute,  deliver and  perform  its  obligations  under the  Mortgage  Loan
     Purchase   Agreement  and  all  the  transactions   contemplated   thereby,
     including,  but not limited to, the power and authority to sell, assign and
     transfer the Mortgage  Loans in accordance  with the Mortgage Loan Purchase
     Agreement,  the  Seller has taken all  necessary  action to  authorize  the
     execution, delivery and performance of the Mortgage Loan Purchase Agreement
     by it, and the Mortgage Loan Purchase  Agreement has been duly  authorized,
     executed and delivered by it.

          2. The  Mortgage  Loan  Purchase  Agreement  is the  legal,  valid and
     binding  obligation  of the  Seller,  enforceable  against  the  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 the rights of
     creditors of banks,  and by general  principles  of equity  (regardless  of
     whether  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 Mortgage Loan Purchase  Agreement
     by the Seller and the  performance  of its  obligations  under the Mortgage
     Loan Purchase  Agreement will not conflict with any provision of any law or
     regulation to which the Seller is subject,  or conflict  with,  result in a
     breach of or  constitute a default  under any of the terms,  conditions  or
     provisions of the Seller's  organizational  documents or by-laws or, to our
     knowledge,  any material  agreement or  instrument to which the Seller is a
     party or by which it is bound,  or, to our  knowledge,  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,  in each case which would
     materially  and  adversely  affect the ability of the Seller to perform its
     obligations under the Mortgage Loan Purchase Agreement.

          4.  To  our  knowledge,  there  is  no  action,  suit,  proceeding  or
     investigation  pending or threatened  in writing  against the 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 Seller to perform  its  obligations  under the
     Mortgage Loan Purchase Agreement.

          5. To our knowledge,  the Seller is not in default with respect to any
     order or  decree  of any court or any  order,  regulation  or decree of any
     federal,  state, municipal or governmental agency, which default might have
     consequences  that would  materially  and  adversely  affect its ability to
     perform its obligations under the Mortgage Loan Purchase Agreement.

          6. To our knowledge, no consent,  approval,  authorization or order of
     any court or  governmental  agency or body is required  for the  execution,
     delivery and  performance by the Seller of or compliance by the Seller with
     the  Mortgage  Loan  Purchase   Agreement  or  the   consummation   of  the
     transactions  contemplated by the Mortgage Loan Purchase  Agreement,  other
     than those which have been obtained by the Seller.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,


<PAGE>

                                   Schedule A

Deutsche Mortgage & Asset Receiving Corporation
One International Place
Room 520
Boston, Massachusetts  02110

Deutsche Morgan Grenfell Inc.
31 West 52nd Street
New York, New York  10019

Morgan Stanley & Co. Incorporated
1585 Broadway, 37th Floor
New York, NY  10036

Llama Company, L.P.
One McIlroy Plaza, Suite 302
Fayetteville, Arkansas 72701


<PAGE>

                                  EXHIBIT D-3B

                              FORM OF 10b-5 LETTER






                                  March 1, 1998





Deutsche Mortgage and Asset Receiving Corporation
One International Place
Room 520
Boston, Massachusetts  02110

Deutsche Morgan Grenfell Inc.
31 West 52nd Street
New York, New York 10019

Morgan Stanley & Co. Incorporated
1585 Broadway, 37th Floor
New York, NY  10036

Llama Company, L.P.
One McIlroy Plaza, Suite 302
Fayetteville, Arkansas 72701

Ladies and Gentlemen:

     This letter being delivered to you pursuant to Section 8(e) of the Mortgage
Loan  Purchase  Agreement,  dated  March 1, 1998 (the  "Mortgage  Loan  Purchase
Agreement"),  between  Deutsche  Mortgage and Asset Receiving  Corporation  (the
"Depositor"),  and  __________________________  (the "Seller"),  relating to the
sale by the Seller and the purchase by the Depositor of certain  commercial  and
multifamily mortgage loans (the "Mortgage Loans"). The Depositor will assign and
transfer  the Mortgage  Loans to a trust fund created  pursuant to a Pooling and
Servicing  Agreement,  dated as of March 1, 1998  (the  "Pooling  and  Servicing
Agreement"),  among the Depositor,  Banc One Mortgage Capital  Markets,  LLC, as
servicer (the "Servicer") and as special servicer (the "Special Servicer"),  and
LaSalle  National Bank, as trustee (the "Trustee").  The Depositor's  Commercial
Mortgage Pass-Through Certificates, Series, 1998-C1 (the "Certificates") will be
issued in exchange for the Mortgage  Loans  pursuant to the terms of the Pooling
and Servicing  Agreement.  The Class X, Class A-1,  Class A-2, Class B, Class C,
Class D and Class E Certificates (collectively,  the "Offered Certificates") are
being offered by the Prospectus dated March 16, 1998 (the "Base Prospectus"), as
supplemented  by  the  Prospectus   Supplement   dated  March  [__],  1998  (the
"Prospectus   Supplement"  and  collectively  with  the  Base  Prospectus,   the
"Prospectus")  and the Class F,  Class G,  Class H,  Class J,  Class K, Class L,
Class M, Class Q-1, Class Q-2, Class R and Class LR  Certificates  (the "Private
Certificates") are being offered by the Private Placement Memorandum dated March
[_], 1998 (the "Memorandum").  We have acted as special counsel to the Seller in
connection with the aforementioned  transaction.  [In addition, we have acted as
counsel to the Seller in connection with the origination of the Mortgage Loans.]
Capitalized  terms  used  herein  but not  defined  herein  have the  respective
meanings given them in the Mortgage Loan Purchase Agreement.

     We have not ourselves checked the accuracy, completeness or fairness of, or
otherwise  verified,   the  information  contained  in  the  Prospectus  or  the
Memorandum,  and we do not pass  upon or  assume  any  responsibility  therefor.
However,  in the course of our review of the Prospectus and the  Memorandum,  we
have  attended  certain  conferences  and  participated  in  conversations  with
representatives of the Seller, the Depositor,  representatives of the Depositor,
the  Servicer,  the  Special  Servicer  and the  Trustee.  On the  basis  of the
information  which we gained in the  course of the  representation  referred  to
above and our examination of the documents  referred in this letter,  considered
in light of our  understanding  of  applicable  law and the  experience  we have
gained through our practice,  nothing has come to our attention in the course of
our review of the Prospectus and Memorandum  which causes us to believe that, as
of their respective dates or as of the date hereof, the Prospectus or Memorandum
contained or contain any untrue  statement of a material fact or omitted or omit
to state any material fact necessary in order to make the statements therein, in
the light of the  circumstances  under  which  they were  made,  not  misleading
insofar  as  statements  relate  to  the  Mortgage  Loans,  including,   without
limitation,  the related mortgaged properties,  borrowers and managers; it being
understood  that  we  express  no  view as to any  information  incorporated  by
reference in the  Prospectus  or Memorandum or as to the adequacy or accuracy of
the financial,  numerical,  statistical or quantitative  information included in
the Prospectus or Memorandum.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,
<PAGE>
                                   EXHIBIT H-4

                        MORTGAGE LOAN PURCHASE AGREEMENT


     This Mortgage  Loan Purchase  Agreement  (this  "Agreement"),  is dated and
effective as of March 1, 1998,  between Morgan Stanley Mortgage Capital Inc., as
seller (the "Seller"),  and Deutsche Mortgage & Asset Receiving Corporation,  as
purchaser (the "Purchaser").

     The Seller desires to sell,  assign,  transfer and otherwise  convey to the
Purchaser,  and the  Purchaser  desires  to  purchase,  subject to the terms and
conditions set forth below,  the multifamily and commercial  mortgage loans (the
"Mortgage  Loans")  identified on the schedule  annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be  transferred,  together with
other  multifamily  and  commercial  mortgage  loans to a trust fund (the "Trust
Fund") to be formed by the  Purchaser,  beneficial  ownership  of which  will be
evidenced   by   a   series   of   mortgage   pass-through   certificates   (the
"Certificates").  Certain  classes  of the  Certificates  will be rated by Fitch
IBCA,  Inc.  and  Moody's  Investors  Service,   Inc.  (together,   the  "Rating
Agencies").  Certain classes of the Certificates (the "Registered Certificates")
will be registered under the Securities Act of 1933, as amended (the "Securities
Act").  The  Trust  Fund will be  created  and the  Certificates  will be issued
pursuant to a pooling and  servicing  agreement  to be dated as of March 1, 1998
(the "Pooling and Servicing Agreement"),  among the Purchaser as depositor, Banc
One  Mortgage  Capital  Markets,  LLC,  as  servicer  (in  such  capacity,   the
"Servicer")  and special  servicer (in such capacity,  the "Special  Servicer"),
LaSalle  National Bank, as trustee (in such capacity,  the  "Trustee"),  and ABN
AMRO Bank N.V., as fiscal agent.  Capitalized terms not otherwise defined herein
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The  Purchaser  intends to sell  certain of the  Certificates  to  Deutsche
Morgan Grenfell Inc., Morgan Stanley & Co. Incorporated and Llama Company,  L.P.
(together, the "Underwriters") pursuant to an underwriting agreement dated March
24,  1998 (the  "Underwriting  Agreement").  The  Purchaser  intends to sell the
remaining  Certificates  (the  "Non-Registered   Certificates")  pursuant  to  a
certificate  purchase agreement dated March 24, 1998 (the "Certificate  Purchase
Agreement").

     Now, therefore,  in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1.  Agreement to Purchase.

     The Seller agrees to sell,  assign,  transfer and  otherwise  convey to the
Purchaser,  and the  Purchaser  agrees to  purchase,  the  Mortgage  Loans.  The
purchase  and sale of the  Mortgage  Loans shall take place on March 30, 1998 or
such other date as shall be  mutually  acceptable  to the  parties  hereto  (the
"Closing  Date").  As of the close of  business  on March 1, 1998 (the  "Cut-off
Date"),  the  Mortgage  Loans  will have an  aggregate  principal  balance  (the
"Aggregate  Cut-off  Date  Balance"),  after  application  of  all  payments  of
principal  due  thereon on or before  such date,  whether  or not  received,  of
$299,073,774.00  , subject to a variance of plus or minus 5%. The purchase price
for the Mortgage  Loans shall be determined and paid to the Seller in accordance
with the terms of an allocation  agreement dated March 24, 1998 (the "Allocation
Agreement"), to which the Seller and Purchaser, among others, are parties.

     SECTION 2.  Conveyance of Mortgage Loans.

     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the  purchase  price  referred  to in  Section  1  hereof  (exclusive  of any
applicable  holdbacks  in  accordance  with the  Allocation  Agreement)  and the
issuance of the Certificates, the Seller does hereby sell, transfer, assign, set
over and otherwise  convey to the Purchaser,  without  recourse,  all the right,
title and interest of the Seller in and to the Mortgage Loans  identified on the
Mortgage  Loan  Schedule as of such date,  including  all interest and principal
received or  receivable  by the Seller on or with respect to the Mortgage  Loans
after the Cut-off  Date,  together  with all of the  Seller's  right,  title and
interest in and to the proceeds of any related title, hazard, or other insurance
policies and any escrow,  reserve or other  comparable  accounts  related to the
Mortgage Loans; provided, however, that in the case of any Mortgage Loan with an
Anticipated  Repayment  Date prior to  maturity  (each an "ARD  Loan")  accruing
Excess  Interest  at an annual  rate of greater  than 2%, such ARD Loan shall be
deemed to have been modified to provide  that, as of the Cut-off Date,  such ARD
Loan  shall  accrue  Excess  Interest  at an  annual  rate of no more  than  2%;
provided,  further, that with respect to such limitation of Excess Interest, the
related  borrowers shall be third-party  beneficiaries  of such  modification of
such ARD Loan. The Purchaser  shall be entitled to (and, to the extent  received
by or on behalf of the Seller, the Seller shall deliver or cause to be delivered
to or at the direction of the  Purchaser)  all scheduled  payments of principal,
and interest due thereon,  due on the Mortgage Loans after the Cut-off Date, and
all other  recoveries  of principal  and interest  collected  thereon  after the
Cut-off Date; provided,  however, that all scheduled payments of principal,  and
interest accrued but not paid or due thereon,  due on or before the Cut-off Date
and collected after the Cut-off Date shall belong to the Seller.

     (b) In connection with the Seller's  assignment  pursuant to subsection (a)
above, the Seller hereby agrees that, at least five (5) Business Days before the
Closing Date, it shall have  delivered to and  deposited  with the Trustee,  the
Mortgage  File (as  described  on Exhibit B hereto)  for each  Mortgage  Loan so
assigned. It is further acknowledged and agreed by the Seller that the Purchaser
intends to cause the Trustee to perform a limited  review of such Mortgage Files
to enable the Trustee to confirm to the  Purchaser on or before the Closing Date
that the Note  referred to in clause (i) of Exhibit B has been  delivered by the
Seller with respect to each such Mortgage  File. In the event Seller fails to so
deliver each such Mortgage File to the Trustee, the Purchaser and its successors
and  assigns  shall be  entitled  to pursue any rights or remedies in respect of
such  failure as may be available  under  applicable  law. If the Seller  cannot
deliver,  or cause to be delivered,  as to any Mortgage  Loan, the original or a
copy of any of the  documents  and/or  instruments  referred to in clauses (ii),
(iv),  (viii),  (xi)(A)  and (xii) of  Exhibit  B, with  evidence  of  recording
thereon,  solely  because of a delay  caused by the public  recording  or filing
office where such document or instrument has been  delivered for  recordation or
filing,  or because such  original  recorded  document has been lost or returned
from the recording or filing office and  subsequently  lost, as the case may be,
the  delivery  requirements  of this  Section  2(b) shall be deemed to have been
satisfied as to such missing item, and such missing item shall be deemed to have
been  included  in the  related  Mortgage  File,  provided  that a copy  of such
document or instrument  (without  evidence of recording or filing  thereon,  but
certified   (which   certificate  may  relate  to  multiple   documents   and/or
instruments)  by the  Seller  to be a true  and  complete  copy of the  original
thereof  submitted  for  recording  or  filing,  as the  case  may be) has  been
delivered  to the Trustee,  and either the original of such missing  document or
instrument, or a copy thereof, with evidence of recording or filing, as the case
may be,  thereon,  is delivered to or at the  direction of the Purchaser (or any
subsequent owner of the affected Mortgage Loan, including without limitation the
Trustee) within 180 days of the Closing Date (or within such longer period after
the Closing Date as the  Purchaser  (or such  subsequent  owner) may consent to,
which  consent  shall not be  unreasonably  withheld  so long as the  Seller has
provided  the  Purchaser  (or  such  subsequent  owner)  with  evidence  of such
recording or filing,  as the case may be, or has  certified to the Purchaser (or
such subsequent  owner) as to the occurrence of such recording or filing, as the
case may be, and is, as certified to the Purchaser (or such subsequent owner) no
less  often  than  quarterly,  in good  faith  attempting  to  obtain  from  the
appropriate  county  recorder's or filing office such original or copy).  If the
Seller cannot  deliver,  or cause to be delivered,  as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing  item,  and such missing item shall be deemed to have been included
in the related  Mortgage  File,  provided  that the Seller has  delivered to the
Trustee a  commitment  for title  insurance  "marked-up"  at the closing of such
Mortgage  Loan,  and the  Seller  shall  deliver to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without  limitation the Trustee),  promptly  following the receipt thereof,  the
original  related  lender's  title  insurance  policy  (or a copy  thereof).  In
addition,  notwithstanding  anything to the contrary  contained herein, if there
exists with respect to any group of related cross-collateralized  Mortgage Loans
only one  original of any  document  referred  to in Exhibit B covering  all the
Mortgage  Loans  in such  group,  then the  inclusion  of the  original  of such
document in the Mortgage File for any of the Mortgage  Loans in such group shall
be deemed an  inclusion  of such  original  in the  Mortgage  File for each such
Mortgage Loan. On the Closing Date, upon  notification  from the Seller that the
purchase price  referred to in Section 1 (exclusive of any applicable  holdbacks
in accordance with the Allocation Agreement) has been received by the Seller and
the issuance of the Certificates,  the Trustee shall be authorized to release to
the  Purchaser  or its  designee  all of the  Mortgage  Files  in the  Trustee's
possession relating to the Mortgage Loans.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing,  as the case may be, of each assignment
referred to in clauses  (iii) and (v) of Exhibit B and each UCC-2 and UCC-3,  if
any,  referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be  responsible  for  actually  recording  or filing  any such  document  or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the  Seller  shall
promptly  prepare or cause the  preparation of a substitute  therefor or cure or
cause  the  curing of such  defect,  as the case may be,  and  shall  thereafter
deliver the  substitute  or  corrected  document to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without limitation the Trustee) for recording or filing, as appropriate,  at the
Seller's expense.

     (d) All  documents  and records in the  Seller's  possession  (or under its
control)  relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance  with Exhibit B but that are reasonably  required to
service the Mortgage  Loans (all such other  documents  and  records,  as to any
Mortgage Loan, the "Servicing File"), together with all escrow payments, reserve
funds and other  comparable  funds in the possession of the Seller (or under its
control)  with respect to the Mortgage  Loans,  shall (unless they are held by a
sub-servicer  that shall, as of the Closing Date,  begin acting on behalf of the
Servicer  pursuant to a written  agreement between such parties) be delivered by
the Seller (or its agent) to the  Purchaser  (or its designee) no later than the
Closing Date. If a sub-servicer  shall, as of the Closing Date,  begin acting on
behalf of the Servicer  with respect to any Mortgage  Loan pursuant to a written
agreement  between such parties,  the Seller shall deliver a copy of the related
Servicing File to the Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     (f) It is further  acknowledged and agreed by the Seller that the Purchaser
intends to convey all right,  title and interest of the  Purchaser in and to the
Mortgage  Loans and all rights and remedies under this Agreement to the Trustee,
including, without limitation, all rights and remedies as may be available under
applicable law to the Purchaser in the event of a breach of a representation  or
warranty pursuant to Section 4(a) hereof or in the event of a Defect;  provided,
that the Trustee shall be a third-party  beneficiary of this Agreement and shall
be entitled to enforce any obligations of the Mortgage Loan Seller  hereunder in
connection with a breach of any such  representation  or warranty or a Defect as
if the Trustee had been an original party to this Agreement.

     SECTION 3.  Examination of Mortgage Loan Files and Due Diligence Review.

     The Seller shall reasonably  cooperate with any examination of the Mortgage
Files  and  Servicing  Files  that  may be  undertaken  by or on  behalf  of the
Purchaser.  The fact that the  Purchaser  has conducted or has failed to conduct
any partial or complete examination of the Mortgage Files and/or Servicing Files
shall not affect the Purchaser's  right to pursue any remedy available in equity
or at law for a breach of the Seller's representations, warranties and covenants
set forth in or contemplated by Section 4.

     SECTION 4. Representations, Warranties and Covenants of the Seller.

     (a) The Seller  hereby  makes,  as of the Closing Date (or as of such other
date specifically provided in the particular representation or warranty), to and
for the benefit of the Purchaser,  and its  successors  and assigns  (including,
without  limitation,  the Trustee and the holders of the Certificates),  each of
the representations and warranties set forth in Exhibit C.

     (b) In addition,  the Seller, as of the date hereof,  hereby represents and
warrants to, and covenants with, the Purchaser that:

                  (i) The  Seller  is a  corporation,  duly  organized,  validly
         existing and in good standing  under the laws of the State of New York,
         and is in compliance with the laws of each State in which any Mortgaged
         Property   is   located  to  the   extent   necessary   to  ensure  the
         enforceability  of each  Mortgage  Loan and to perform its  obligations
         under this Agreement.

                  (ii) The  execution  and  delivery  of this  Agreement  by the
         Seller,  and the performance of, and compliance with, the terms of this
         Agreement by the Seller,  will not violate the Seller's  organizational
         documents or  constitute  a default (or an event which,  with notice or
         lapse of time, or both, would constitute a default) under, or result in
         the breach of, any material  agreement or other  instrument to which it
         is a party or which is applicable  to it or any of its assets,  in each
         case which materially and adversely affect the ability of the Seller to
         carry out the transactions contemplated by this Agreement.

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

                  (iv) This Agreement, assuming due authorization, execution and
         delivery  by the  Purchaser,  constitutes  a valid,  legal and  binding
         obligation of the Seller,  enforceable against the Seller in accordance
         with  the  terms  hereof,   subject  to  (A)   applicable   bankruptcy,
         insolvency,  reorganization,  moratorium  and other laws  affecting the
         enforcement of creditors' rights generally,  (B) general  principles of
         equity,  regardless  of whether such  enforcement  is  considered  in a
         proceeding  in equity or at law, and (C) public  policy  considerations
         underlying the  securities  laws, to the extent that such public policy
         considerations  limit  the  enforceability  of the  provisions  of this
         Agreement that purport to provide  indemnification  for securities laws
         liabilities.

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

                  (vi) No  litigation is pending with regard to which the Seller
         has  received  service  of  process  or,  to the  best of the  Seller's
         knowledge,  threatened  against the Seller the outcome of which, in the
         Seller's good faith and  reasonable  judgment,  is likely to materially
         and  adversely  affect  the  ability  of  the  Seller  to  perform  its
         obligations under this Agreement.

                  (vii) The  Seller has not dealt  with any  broker,  investment
         banker,  agent  or  other  person,   other  than  the  Purchaser,   the
         Underwriters,  the Initial Purchasers, and their respective affiliates,
         that may be entitled to any  commission or  compensation  in connection
         with the sale of the Mortgage Loans or the  consummation  of any of the
         other transactions contemplated hereby.

                  (viii)   Except   with   respect  to  Morgan   Stanley  &  Co.
         Incorporated,  an affiliate  acting as Underwriter,  neither the Seller
         nor  anyone  acting  on its  behalf  has (A)  offered,  pledged,  sold,
         disposed of or otherwise  transferred any Certificate,  any interest in
         any  Certificate  or any other  similar  security  to any person in any
         manner,  (B)  solicited  any  offer  to  buy  or to  accept  a  pledge,
         disposition or other transfer of any  Certificate,  any interest in any
         Certificate  or any  other  similar  security  from any  person  in any
         manner,  (C) otherwise  approached  or  negotiated  with respect to any
         Certificate,  any  interest  in any  Certificate  or any other  similar
         security  with  any  person  in  any  manner,   (D)  made  any  general
         solicitation  by means of general  advertising  or in any other  manner
         with respect to any Certificate, any interest in any Certificate or any
         similar security,  or (E) taken any other action,  that (in the case of
         any of the acts  described  in clauses  (A)  through  (E) above)  would
         constitute or result in a violation of the  Securities Act or any state
         securities  law relating to or in  connection  with the issuance of the
         Certificates or require  registration or qualification  pursuant to the
         Securities  Act or any  state  securities  law of any  Certificate  not
         otherwise  intended to be a Registered  Certificate.  In addition,  the
         Seller will not act, nor has it  authorized  or will it  authorize  any
         person to act, in any manner set forth in the  foregoing  sentence with
         respect to any of the Certificates or interests  therein.  For purposes
         of this  paragraph  4(b)(viii),  the term "similar  security"  shall be
         deemed to include, without limitation, any security evidencing or, upon
         issuance,  that would have  evidenced an interest in the Mortgage Loans
         or any substantial number thereof.

                  (ix)  Insofar  as  it  relates  to  the  Mortgage  Loans,  the
         information set forth on pages A-1 through A-23, inclusive,  of Annex A
         to the  Prospectus  Supplement  (as  defined  in  Section 9) (the "Loan
         Detail") and, to the extent consistent  therewith,  the information set
         forth on the diskette  attached to the  Prospectus  Supplement  and the
         accompanying  prospectus (the  "Diskette"),  is true and correct in all
         material  respects.  Insofar as it relates to the Mortgage Loans and/or
         the Seller and does not represent a restatement  or  aggregation of the
         information  on the  Loan  Detail,  the  information  set  forth in the
         Prospectus  Supplement  and the  Memorandum  (as  defined in Section 9)
         under the  headings  "Summary of  Prospectus  Supplement--The  Mortgage
         Loans",  "Risk  Factors--The  Mortgage  Loans" and  "Description of the
         Mortgage Pool",  set forth on Annex A to the Prospectus  Supplement and
         (to the extent it  contains  information  consistent  with that on such
         Annex  A) set  forth  on the  Diskette,  does not  contain  any  untrue
         statement of a material  fact or (in the case of the  Memorandum,  when
         read together  with the other  information  specified  therein as being
         available  for review by  investors)  omit to state any  material  fact
         necessary to make the statements therein, in light of the circumstances
         under which they were made, not misleading.

                  (x)  No  consent,   approval,   authorization   or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is  required,  under  federal  or state law  (including,  with
         respect  to any  bulk  sale  laws),  for the  execution,  delivery  and
         performance of or compliance by the Seller with this Agreement,  or the
         consummation  by the  Seller of any  transaction  contemplated  hereby,
         other  than  (1) the  filing  or  recording  of  financing  statements,
         instruments  of  assignment  and other similar  documents  necessary in
         connection  with  the  Seller's  sale  of  the  Mortgage  Loans  to the
         Purchaser,    (2)    such    consents,    approvals,    authorizations,
         qualifications, registrations, filings or notices as have been obtained
         or  made  and  (3)   where   the  lack  of  such   consent,   approval,
         authorization,  qualification, registration, filing or notice would not
         have a material  adverse effect on the  performance by the Seller under
         this Agreement.

     (c) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the  representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely  affects the
value of any  Mortgage  Loan or the  interests  therein of the  Purchaser or its
successors  and  assigns  (including,  without  limitation,  the Trustee and the
holders of the  Certificates),  the party  discovering  such  breach  shall give
prompt written notice to the other party hereto.

     SECTION 5. Representations, Warranties and Covenants of the Purchaser.

     (a) The Purchaser,  as of the date hereof,  hereby  represents and warrants
to, and covenants with, the Seller that:

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

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

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

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

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

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

                  (vii) The Purchaser has not dealt with any broker,  investment
         banker, agent or other person, other than the Seller, the Underwriters,
         the Initial  Purchasers and their  respective  affiliates,  that may be
         entitled to any commission or  compensation in connection with the sale
         of the Mortgage Loans or the  consummation  of any of the  transactions
         contemplated hereby.

                  (viii)  No  consent,  approval,  authorization  or  order  of,
         registration or filing with, or notice to, any  governmental  authority
         or court is required,  under  federal or state law, for the  execution,
         delivery and  performance  of or compliance by the Purchaser  with this
         Agreement,  or the  consummation  by the  Purchaser of any  transaction
         contemplated   hereby,   other  than  (1)  such  consents,   approvals,
         authorizations,  qualifications,  registrations,  filings or notices as
         have been  obtained  or made and (2)  where  the lack of such  consent,
         approval, authorization,  qualification, registration, filing or notice
         would not have a  material  adverse  effect on the  performance  by the
         Purchaser under this Agreement.

     (b) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties  set forth above which  materially and adversely
affects the  interests of the Seller,  the party  discovering  such breach shall
give prompt written notice to the other party hereto.

     SECTION 6.  Repurchases.

     (a) Upon  discovery by any of the parties  hereto of any Defect (as defined
in the Pooling and Servicing  Agreement) in respect of the Mortgage File for any
Mortgage  Loan or a breach of any  representation  or warranty  made pursuant to
Section 4(a) and set forth in Exhibit C, which Defect or breach, as the case may
be,  materially  and  adversely  affects the value of any  Mortgage  Loan or the
interests  therein of the Purchaser or its  successors  and assigns  (including,
without limitation, the Trustee and the holders of the Certificates),  the party
discovering  such  breach or Defect  shall  give  prompt  written  notice to the
Servicer (or the Special Servicer in the case of a Specially  Serviced  Mortgage
Loan) or the  Trustee.  Within 90 days of receipt of notice by the Seller,  from
the Servicer,  the Special Servicer or the Trustee of such breach or Defect, the
Seller  shall cure such  Defect or breach,  as the case may be, in all  material
respects or repurchase the affected Mortgage Loan from the then owner(s) thereof
at the  applicable  Purchase  Price (as  defined in the  Pooling  and  Servicing
Agreement),  on a  whole-loan,  servicing  released  basis,  by  payment of such
Purchase  Price by wire transfer of immediately  available  funds to the account
designated by such owner(s);  provided,  however,  that in lieu of effecting any
such repurchase, the Seller will be permitted to deliver a Qualifying Substitute
Mortgage  Loan and to pay a cash  amount  equal to the  applicable  Substitution
Shortfall  Amount,  subject  to the  terms and  conditions  of the  Pooling  and
Servicing  Agreement.  Conveyance of such Mortgage  Loans shall be made free and
clear of all Liens and encumbrances  created or suffered by the Purchaser or any
subsequent holder.

     If the Seller is notified of a Defect in any Mortgage File that corresponds
to  information  set forth in the  Mortgage  Loan  Schedule,  the  Seller  shall
promptly correct such Defect and provide a new, corrected Mortgage Loan Schedule
to the  Purchaser,  which  corrected  Mortgage Loan Schedule  shall be deemed to
amend and replace the existing Mortgage Loan Schedule for all purposes.

     (b)  Notwithstanding  Section  6(a),  within  90  days  of the  earlier  of
discovery or receipt of notice by the Seller,  from either the  Purchaser or any
successor  or assign  thereof,  that any  Mortgage  Loan does not  constitute  a
"qualified  mortgage"  within  the  meaning of  Section  86OG(a)(3)  of the Code
without  regard to clause  (A)(i) or (ii) thereof,  the Seller shall  repurchase
such  Mortgage Loan from the then owner(s)  thereof at the  applicable  Purchase
Price  by  payment  of such  Purchase  Price  by wire  transfer  of  immediately
available funds to the account designated by such owner(s);  provided,  however,
that in lieu of effecting any such  repurchase,  the Seller will be permitted to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the  applicable   Substitution  Shortfall  Amount,  subject  to  the  terms  and
conditions of the Pooling and Servicing.

     (c) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan  contemplated  by this Section 6, the then  owner(s)  thereof  shall tender
promptly or cause to be tendered  promptly  to the  Seller,  upon  delivery of a
receipt  executed by the Seller,  the related  Mortgage File and Servicing File,
and each document that constitutes a part of the Mortgage File that was endorsed
or assigned to the  Purchaser or the Trustee  shall be endorsed or assigned,  as
the case may be, to the Seller in the same manner.  The form and  sufficiency of
all such instruments and certificates shall be the responsibility of the Seller.

     (d) Except as provided in Section  2(b),  this  Section 6 provides the sole
remedies available to the Purchaser,  and its successors and assigns (including,
without limitation,  the Trustee and the holders of the Certificates) respecting
any Defect in a Mortgage  File or any breach of any  representation  or warranty
made pursuant to Section 4(a) and set forth in Exhibit C, or in connection  with
the  circumstances  described  in Section  6(b).  If the Seller  defaults on its
obligations to cure, to repurchase,  or to substitute  for, any Mortgage Loan in
accordance  with  Section 6(a) or 6(b) or disputes its  obligation  to cure,  to
repurchase,  or to substitute  for, any Mortgage Loan in accordance  with either
such  subsection,  the  Purchaser  or its  successors  and assigns may take such
action as is  appropriate  to enforce  such payment or  performance,  including,
without limitation,  the institution and prosecution of appropriate proceedings.
To the  extent the  Purchaser  prevails  in such  proceeding,  the Seller  shall
reimburse the Purchaser  for all  necessary  and  reasonable  costs and expenses
incurred in connection  with the enforcement of such obligation of the Seller to
cure, to repurchase,  or to substitute for, any Mortgage Loan in accordance with
Section 6(a) or 6(b).

     SECTION 7.  Closing.

     The closing of the purchase and sale of the Mortgage Loans (the  "Closing")
shall be held at the offices of Cadwalader,  Wickersham & Taft, 100 Maiden Lane,
New York, New York 10038 at 10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

                  (i) All of the  representations  and  warranties of the Seller
         specified  herein shall be true and correct as of the Closing Date, and
         the Aggregate  Cut-off Date Balance shall be within the range permitted
         by Section 1 of this Agreement;

                  (ii)  All  documents  specified  in  Section  8 (the  "Closing
         Documents"),  in such forms as are agreed  upon and  acceptable  to the
         Purchaser,  shall be duly executed and delivered by all  signatories as
         required pursuant to the respective terms thereof;

                  (iii) The Seller  shall have  delivered  and  released  to the
         Trustee, the Purchaser or the Purchaser's designee, as the case may be,
         all documents and funds required to be so delivered pursuant to Section
         2;

                  (iv) The result of any  examination  of the Mortgage Files and
         Servicing Files performed by or on behalf of the Purchaser  pursuant to
         Section 3 shall be  satisfactory  to the  Purchaser  in its  reasonable
         determination;

                  (v) All other terms and conditions of this Agreement  required
         to be  complied  with on or before  the  Closing  Date  shall have been
         complied with, and the Seller shall have the ability to comply with all
         terms and conditions and perform all duties and obligations required to
         be complied with or performed after the Closing Date;

                  (vi) The  Seller  shall  have  paid or agreed to pay all fees,
         costs and  expenses  payable by it to the  Purchaser  pursuant  to this
         Agreement; and

                  (vii) Neither the  Underwriting  Agreement nor the Certificate
         Purchase  Agreement  shall have been  terminated in accordance with its
         terms.

     Both parties  agree to use their best efforts to perform  their  respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8.  Closing Documents.

     The Closing Documents shall consist of the following:

     (a) This  Agreement  duly  executed and  delivered by the Purchaser and the
Seller;

     (b) An  Officer's  Certificate  substantially  in the form of  Exhibit  D-1
hereto,  executed by the Secretary or an assistant  secretary of the Seller, and
dated the Closing Date,  and upon which the Purchaser and each  Underwriter  may
rely, attaching thereto as exhibits the organizational documents of the Seller;

     (c) A certificate of good standing  regarding the Seller from the Secretary
of State for the State of New York,  dated not earlier than 30 days prior to the
Closing Date;

     (d) A certificate  of the Seller  substantially  in the form of Exhibit D-2
hereto,  executed by an executive officer or authorized  signatory of the Seller
and dated the Closing Date,  and upon which the  Purchaser and each  Underwriter
may rely;

     (e) Written  opinions of counsel for the Seller,  substantially in the form
of Exhibits D-3A and D-3B hereto and subject to such reasonable  assumptions and
qualifications  as may be requested by counsel for the Seller and  acceptable to
counsel for the Purchaser, dated the Closing Date and addressed to the Purchaser
and each Underwriter;

     (f) Any other  opinions of counsel for the Seller  reasonably  requested by
the Rating Agencies in connection with the issuance of the Certificates, each of
which shall include the Purchaser and each Underwriter as an addressee; and

     (g) Such further certificates,  opinions and documents as the Purchaser may
reasonably request.

     SECTION 9.  Indemnification.

     (a) The Seller  agrees to indemnify and hold  harmless the  Purchaser,  its
officers  and  directors,  and each person,  if any, who controls the  Purchaser
within the meaning of either  Section 15 of the  Securities Act or Section 20 of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  against
any and all losses, claims,  damages or liabilities,  joint or several, to which
they or any of them may become  subject under the  Securities  Act, the Exchange
Act or other  federal or state  statutory  law or  regulation,  at common law or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Prospectus Supplement,  the
Memorandum, the Diskette or, insofar as they are required to be filed as part of
the Registration  Statement pursuant to the No-Action Letters, any Computational
Materials or ABS Term Sheets with respect to the Registered Certificates,  or in
any revision or amendment thereof or supplement  thereto, or arise out of or are
based  upon  the  omission  or  alleged  omission  (in  the  case  of  any  such
Computational  Materials or ABS Term Sheets,  when read in conjunction  with the
Prospectus and, in the case of the Memorandum, when read together with the other
information  specified  therein as being  available  for review by investors) to
state therein a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  but only if and to the extent  that (i) any such untrue
statement or alleged untrue  statement is with respect to information  regarding
the Mortgage  Loans  contained  in the Loan Detail or, to the extent  consistent
therewith,  the Diskette,  or (ii) any such untrue  statement or alleged  untrue
statement  or  omission  or alleged  omission  is with  respect  to  information
regarding  the  Seller  or  the  Mortgage  Loans  contained  in  the  Prospectus
Supplement  or  the  Memorandum  under  the  headings   "Summary  of  Prospectus
Supplement--The  Mortgage  Loans",  "Risk  Factors--The  Mortgage  Loans" and/or
"Description  of the Mortgage  Pool" or  contained on Annex A to the  Prospectus
Supplement  (exclusive  of the  Loan  Detail),  and  such  information  does not
represent a restatement  or  aggregation  of  information  contained in the Loan
Detail;  or (iii) such untrue statement,  alleged untrue statement,  omission or
alleged omission arises out of or is based upon a breach of the  representations
and  warranties  of the  Seller  set forth in or made  pursuant  to  Section  4;
provided, that the indemnification provided by this Section 9 shall not apply to
the extent  that such  untrue  statement  of a material  fact or  omission  of a
material  fact  necessary  to  make  the  statements   made,  in  light  of  the
circumstances  in which they were made, not misleading,  was made as a result of
an error in the  manipulation  of, or calculations  based upon, the Loan Detail.
This indemnity  agreement will be in addition to any liability  which the Seller
may otherwise have.

     For  purposes of the  foregoing,  "Registration  Statement"  shall mean the
registration  statement  No.  333-08328  filed  by the  Purchaser  on Form  S-3,
including  without  limitation  exhibits  thereto and  information  incorporated
therein by reference;  "Prospectus"  shall mean the  prospectus  dated March 16,
1998, as  supplemented  by the prospectus  supplement  dated March 24, 1998 (the
"Prospectus Supplement"), relating to the Registered Certificates;  "Memorandum"
shall mean the private  placement  memorandum dated March 24, 1998,  relating to
the  Non-Registered  Certificates;  "Computational  Materials"  shall  have  the
meaning  assigned  thereto in the no-action  letter dated May 20, 1994 issued by
the Division of Corporation  Finance of the  Securities and Exchange  Commission
(the "Commission") to Kidder,  Peabody Acceptance Corporation 1, Kidder, Peabody
& Co.  Incorporated,  and Kidder  Structured Asset Corporation and the no-action
letter dated May 27, 1994 issued by the Division of  Corporation  Finance of the
Commission  to  the  Public  Securities  Association   (together,   the  "Kidder
Letters");  and "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action  letter dated  February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder Letters, the "No-Action Letters").

     (b) Promptly after receipt by any person entitled to indemnification  under
this Section 9 (each, an "Indemnified  Party") of notice of the  commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "Indemnifying  Party") under this Section 9, notify
the Indemnifying Party in writing of the commencement  thereof; but the omission
to notify the Indemnifying  Party will not relieve it from any liability that it
may have to any  Indemnified  Party otherwise than under this Section 9. In case
any such action is brought  against any  Indemnified  Party and it notifies  the
Indemnifying Party of the commencement  thereof,  the Indemnifying Party will be
entitled to participate  therein, and to the extent that it may elect by written
notice delivered to the Indemnified Party promptly after receiving the aforesaid
notice from such Indemnified Party, to assume the defense thereof,  with counsel
reasonably  satisfactory to such Indemnified Party;  provided,  however, that if
the  defendants in any such action  include both the  Indemnified  Party and the
Indemnifying  Party and the  Indemnified  Party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
Indemnified  Parties that are different from or additional to those available to
the Indemnifying  Party, the Indemnified Party or Indemnified Parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
Indemnified  Party or  Indemnified  Parties.  Upon  receipt  of notice  from the
Indemnifying  Party to such  Indemnified  Party of its  election  to assume  the
defense of such action and approval by the Indemnified  Party of counsel,  which
approval will not be unreasonably  withheld,  the Indemnifying Party will not be
liable for any legal or other expenses subsequently incurred by such Indemnified
Party in connection with the defense thereof,  unless (i) the Indemnified  Party
shall have employed  separate  counsel in connection with the assertion of legal
defenses in  accordance  with the proviso to the  preceding  sentence  (it being
understood,  however,  that the  Indemnifying  Party shall not be liable for the
expenses of more than one separate  counsel,  approved by the  Purchaser and the
Indemnifying Party,  representing all the Indemnified Parties under Section 9(a)
and Section 1 of the  Underwriting  Agreement  who are parties to such  action),
(ii)  the  Indemnifying   Party  shall  not  have  employed  counsel  reasonably
satisfactory to the Indemnified  Party to represent the Indemnified Party within
a  reasonable  time  after  notice of  commencement  of the  action or (iii) the
Indemnifying  Party has authorized the employment of counsel for the Indemnified
Party at the expense of the  Indemnifying  Party; and except that, if clause (i)
or (iii) is applicable,  such liability  shall only be in respect of the counsel
referred to in such clause (i) or (iii).  Unless it shall  assume the defense of
any proceeding, the Indemnifying Party shall not be liable for any settlement of
any proceeding  effected without its written consent (which consent shall not be
unreasonably withheld),  but if settled with such consent or if there shall be a
final judgment for the plaintiff, the Indemnifying Party agrees to indemnify the
Indemnified  Party,  but only to the extent  provided in  paragraph  (a) of this
Section 9, from and against any loss or liability  by reason of such  settlement
or judgment. If the Indemnifying Party assumes the defense of any proceeding, it
shall be entitled to settle such  proceeding with the consent of the Indemnified
Party, which consent shall not be unreasonably  withheld or delayed, or, if such
settlement  provides for release of the Indemnified Party in connection with all
matters  relating  to  the  proceeding  which  has  been  asserted  against  the
Indemnified  Party in such  proceeding by the other parties to such  settlement,
without the consent of the Indemnified Party.

     (c)  If  the  indemnification  provided  for in  this  Section  9 is due in
accordance  with  its  terms  but  is for  any  reason  held  by a  court  to be
unavailable to an Indemnified Party on grounds of policy or otherwise,  then the
Indemnifying  Party,  in lieu of  indemnifying  such  Indemnified  Party,  shall
contribute to the amount paid or payable by such  Indemnified  Party as a result
of such  losses,  claims,  damages  or  liabilities,  in such  proportion  as is
appropriate  to reflect the relative  fault of the  Indemnified  Parties and the
Indemnifying  Parties in  connection  with the  statements  or  omissions  which
resulted in such losses,  claims,  damages or liabilities,  as well as any other
relevant equitable considerations. The relative fault of the Indemnified Parties
and the  Indemnifying  Parties  shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such parties.

     (d) The  Purchaser  and the  Seller  agree  that it  would  not be just and
equitable if  contribution  pursuant to Section 9(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 9(c) above. The amount paid or payable
by an  Indemnified  Party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 9 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
action or claim,  except  where the  Indemnified  Party is required to bear such
expenses pursuant to this Section 9, which expenses the Indemnifying Party shall
pay as and when incurred, at the request of the Indemnified Party, to the extent
that the Indemnifying  Party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the Indemnifying Party are subsequently determined to
not be required to be borne by the Indemnifying Party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

     (e) The indemnity and contribution  agreements  contained in this Section 9
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement,  (ii) any  investigation  made by any Indemnified
Party, and (iii) acceptance of and payment for any of the Certificates.

     SECTION 10.  Costs.

     Costs relating to the  transactions  contemplated  hereby shall be borne by
the respective parties hereto in accordance with the Allocation Agreement.

     SECTION 11.  Notices.

     All demands,  notices and communications  hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
certified  mail,  postage  prepaid,  by overnight  mail or courier  service,  or
transmitted  by facsimile and confirmed by a similar mailed  writing,  if to the
Purchaser,  addressed to Deutsche  Mortgage & Asset Receiving  Corporation,  One
International  Place,  Room 520,  Boston,  Massachusetts  02110,  Attention:  R.
Douglas Donaldson,  facsimile no. (617) 951-7650,  with a copy to Anna H. Glick,
Esq., Cadwalader,  Wickersham & Taft, 100 Maiden Lane, New York, New York 10038,
facsimile no. (212) 504-6666,  or such other address or facsimile  number as may
hereafter be furnished to the Seller in writing by the Purchaser;  and if to the
Seller, addressed to Morgan Stanley & Co. Incorporated, 1585 Broadway, New York,
New York 1036, Attention: Russ Rahbany, facsimile no. (212) 761-0524, or to such
other address or facsimile  number as the Seller may designate in writing to the
Purchaser.

     SECTION 12.  Third Party Beneficiaries.

     Each of the officers,  directors  and  controlling  persons  referred to in
Section 9 hereof is an intended  third party  beneficiary  of the  covenants and
indemnities  of the  Seller  set  forth in  Section 9 of this  Agreement.  It is
acknowledged  and agreed that such covenants and  indemnities may be enforced by
or on behalf of any such person or entity  against the Seller to the same extent
as if it were a party hereto.

     SECTION 13. Representations, Warranties and Agreements to Survive Delivery.

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted  pursuant hereto,  shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14.  Severability of Provisions.

     Any part, provision, representation, warranty or covenant of this Agreement
that is  prohibited  or  which  is held to be  void or  unenforceable  shall  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
unenforceable  or  is  held  to be  void  or  unenforceable  in  any  particular
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
particular  jurisdiction  shall  not  invalidate  or render  unenforceable  such
provision in any other jurisdiction.  To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15.  Counterparts.

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original,  but all of which together  shall  constitute
one and the same instrument.

     SECTION 16.  GOVERNING LAW.

     THIS AGREEMENT AND THE RIGHTS, DUTIES,  OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES  HERETO SHALL BE GOVERNED IN  ACCORDANCE  WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES
EXCEPT THAT THE PARTIES  HERETO INTEND THAT THE  PROVISIONS OF SECTION 5-1401 OF
THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY TO THIS AGREEMENT.

     SECTION 17.  Further Assurances.

     The Seller and the Purchaser agree to execute and deliver such  instruments
and take  such  further  actions  as the  other  party  may,  from time to time,
reasonably  request in order to  effectuate  the  purposes  and to carry out the
terms of this Agreement.

     SECTION 18.  Successors and Assigns.

     The rights and  obligations of the Seller under this Agreement shall not be
assigned  by the Seller  without  the prior  written  consent of the  Purchaser,
except that any person into which the Seller may be merged or  consolidated,  or
any  corporation  or other  entity  resulting  from any  merger,  conversion  or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially  all of the business of the Seller,  shall be the successor to the
Seller hereunder.  The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing  Agreement,  and the assignee shall, to the extent of such
assignment,  succeed to the rights and  obligations  hereunder of the Purchaser.
Subject to the foregoing,  this Agreement shall bind and inure to the benefit of
and be  enforceable  by the  Seller  and  the  Purchaser,  and  their  permitted
successors and assigns, and the indemnified parties referred to in Section 9.

     SECTION 19.  Amendments.

     No term or provision of this Agreement may be amended,  waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly  authorized  officer of the party  against  whom
such amendment,  waiver, modification or alteration is sought to be enforced. In
addition,  this  Agreement  may not be changed in any manner  which would have a
material adverse effect on any third party  beneficiary  under Section 12 hereof
without the prior consent of that person.



<PAGE>




     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their  respective  duly  authorized  officers as of the date
first above written.


                               MORGAN STANLEY MORTGAGE CAPITAL INC.


                               By:_____________________________________________
                                  Name:
                                  Title:


                               By:_____________________________________________
                                  Name:
                                  Title:


                               DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION


                               By:_____________________________________________
                                  Name:
                                  Title:





<PAGE>


                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

     The  Mortgage  Loan  Schedule  shall set forth,  among  other  things,  the
following information with respect to each Mortgage Loan:

          (a)  the loan number;

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

          (c)  the  Mortgage  Rate in effect as of the Cut-off Date and that the
               Mortgage Loan is a fixed rate Mortgage Loan;

          (d)  the original principal balance;

          (e)  the Stated Principal Balance as of the Cut-off Date;

          (f)  the (A)  Maturity  Date  for  each  Mortgage  Loan,  and (B) with
               respect to each Mortgage Loan with an Anticipated Repayment Date,
               the Anticipated Repayment Date;

          (g)  the Due Date;

          (h)  whether such Mortgage Loan has an Anticipated Repayment Date;

          (i)  the Primary Servicing Fee Rate;

          (j)  whether the Mortgage Loan is an Actual/360  Loan or an Actual/365
               Loan; and

          (k)  whether such Mortgage Loan is a Healthcare Loan.

The Mortgage Loan Schedule shall also set forth the aggregate  Stated  Principal
Balance as of the Cut-off Date for all of the Mortgage  Loans.  Such list may be
in the  form of more  than  one  list,  collectively  setting  forth  all of the
information required. Certain of the above-referenced items are described on the
Mortgage Loan Schedule attached hereto.  Certain of the  above-referenced  items
are  described  on Exhibit B-1 and  Exhibit  B-2 to the  Pooling  and  Servicing
Agreement  and are  incorporated  by reference  into the Mortgage  Loan Schedule
attached hereto.
<PAGE>

                                                                   Cut-Off Date
   Loan        Loan                                                  Principal
  Seller      Number                Property Name                    Balance
  ------      ------                ------------                     -------
    MS          MS1        Hancock Village Apartments                 63,109,462
    MS          MS2        Elm Ridge Center                           29,965,579
    MS          MS3        Meadowglen Apartments                      23,000,000
    MS          MS4        Harbor Place Shopping Center               11,416,416
    MS          MS5        Shadowbrook Apartments                     10,979,428
    MS          MS6        Tiburon Lodge                              10,816,809
    MS          MS7        Collegiate Village Inn Apartments           9,256,343
    MS          MS8        Wright State Housing                        7,778,721
    MS          MS9        Village Park                                7,407,772
    MS         MS10        Park City West                              7,287,970
    MS         MS11        The Inn at Morgan Hill                      6,982,686
    MS         MS12        Imperial Estates                            6,928,563
    MS         MS13        Lawrence Square Manor Apts.                 6,687,984
    MS         MS14        Hacienda Heights Shopping Center            5,950,563
    MS         MS16        820 Business Park                           5,486,276
    MS         MS17        1700 DeAnza                                 5,389,770
    MS         MS18        Kessler Hills Shopping Center               5,384,034
    MS         MS19        100 Dorset Street                           5,290,941
    MS         MS20        Branson Towers Inn                          5,174,373
    MS         MS21        Sea Venture                                 5,088,018
    MS         MS22        Hampton Inn, Rockford                       4,880,948
    MS         MS23        Hampton Inn, Madison                        4,582,114
    MS         MS24        Carefree Cove                               4,392,749
    MS         MS25        North Main Place                            4,242,816
    MS         MS26        LeMans Village                              3,989,353
    MS         MS27        Hampton Inn, Green Bay                      3,984,447
    MS         MS28        Hickory Hills                               3,593,757
    MS         MS29        Extra Space Self Storage                    3,403,768
    MS         MS31        Hampton Inn, LaCrosse                       3,187,558
    MS         MS30        Hampton Inn, Milwaukee                      3,187,558
    MS         MS32        Comfort Suites - Atlanta                    3,042,883
    MS         MS33        Arbor Glen Apartments                       2,892,152
    MS         MS34        Genesis Square                              2,647,870
    MS         MS35        Mini U Storage                              2,204,345
    MS         MS36        Aggregate Loan Level Information            2,195,187
    MS         MS36A       United Plumbing - 582 Quaker Hwy.
    MS         MS36B       Unite Plumbing - 361 Jefferson Blvd.
    MS         MS38        Oak Harbor Best Western                     2,094,838
    MS         MS39        AAA County Line Self Storage                1,880,177
    MS         MS40        Super 8, Appleton                           1,793,001
    MS         MS41        All Storage                                 1,496,444
                           Total                                     299,073,774


<PAGE>



                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage  File" for any Mortgage Loan shall,  subject to Section 2(b),
collectively consist of the following documents:

          (i) the original Note,  endorsed by the most recent  endorsee prior to
     the Trustee or, if none, by the  Originator,  without  recourse,  either in
     blank or to the order of the  Trustee in the  following  form:  "Pay to the
     order of LaSalle  National Bank, as trustee for the  registered  holders of
     Deutsche  Mortgage & Asset  Receiving  Corporation,  Mortgage  Pass-Through
     Certificates, Series 1998-C1, without recourse";

          (ii) the original or a copy of the Mortgage  and, if  applicable,  the
     originals  or  copies  of any  intervening  assignments  thereof  showing a
     complete  chain of assignment  from the  Originator of the Mortgage Loan to
     the most recent assignee of record thereof prior to the Trustee, if any, in
     each case with evidence of recording indicated thereon;

          (iii)an  original  assignment  of the Mortgage,  in  recordable  form,
     executed by the most recent assignee of record thereof prior to the Trustee
     or, if none, by the Originator,  either in blank or in favor of the Trustee
     (in such capacity);

          (iv) the original or a copy of the related Assignment of Leases, Rents
     and Profits (if such item is a document separate from the Mortgage) and, if
     applicable,  the originals or copies of any intervening assignments thereof
     showing a complete chain of assignment  from the Originator of the Mortgage
     Loan to the most recent assignee of record thereof prior to the Trustee, if
     any, in each case with evidence of recording thereon;

          (v) an original assignment of any related Assignment of Leases,  Rents
     and Profits (if such item is a document  separate  from the  Mortgage),  in
     recordable  form,  executed by the most recent  assignee of record  thereof
     prior to the Trustee or, if none, by the Originator,  either in blank or in
     favor of the Trustee (in such capacity),  which  assignment may be included
     as part of the  corresponding  assignment of Mortgage referred to in clause
     (iii) above;

          (vi) an original or copy of any related  security  agreement  (if such
     item is a document  separate from the  Mortgage)  and, if  applicable,  the
     originals  or  copies  of any  intervening  assignments  thereof  showing a
     complete  chain of assignment  from the  Originator of the Mortgage Loan to
     the most recent assignee of record thereof prior to the Trustee, if any;

          (vii)an original assignment of any related security agreement (if such
     item is a document separate from the Mortgage)  executed by the most recent
     assignee  of  record  thereof  prior to the  Trustee  or,  if none,  by the
     Originator,  either in blank or in favor of the Trustee (in such capacity),
     which assignment may be included as part of the corresponding assignment of
     Mortgage referred to in clause (iii) above;

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

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

          (x) the original or a copy of any guaranty of the  obligations  of the
     mortgagor  under the Mortgage  Loan together  with (A) if  applicable,  the
     original or copies of any intervening  assignments of such guaranty showing
     a complete chain of assignment  from the Originator of the Mortgage Loan to
     the most recent assignee  thereof prior to the Trustee,  if any, and (B) an
     original  assignment of such guaranty  executed by the most recent assignee
     thereof prior to the Trustee or, if none, by the Originator;

          (xi) (A) file or certified copies of any UCC financing  statements and
     continuation  statements which were filed in order to perfect (and maintain
     the  perfection  of) any security  interest  held by the  Originator of the
     Mortgage  Loan (and each assignee of record prior to the Trustee) in and to
     the  personalty of the  mortgagor at the  Mortgaged  Property (in each case
     with  evidence of filing  thereon) and which were in the  possession of the
     Seller (or its agent) at the time the Mortgage  Files were delivered to the
     Trustee and (B) if any such security  interest is perfected and the earlier
     UCC financing statements and continuation statements were in the possession
     of the  Seller,  a UCC  financing  statement  executed  by the most  recent
     assignee of record  prior to the Trustee  or, if none,  by the  Originator,
     evidencing  the transfer of such security  interest,  either in blank or in
     favor of the Trustee;

          (xii)the original or a copy of the power of attorney (with evidence of
     recording  thereon,  if  appropriate)  granted  by  the  Mortgagor  if  the
     Mortgage, Note or other document or instrument referred to above was signed
     on behalf of the Mortgagor pursuant to such power of attorney;

          (xiii)  if the  Mortgagor  has a  leasehold  interest  in the  related
     Mortgaged Property, the original ground lease or a copy thereof;

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

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

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

          (xvii) 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;

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

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

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.  The original  assignments referred to in clauses
(iii),  (v), (vii) and (x)(B),  may be in the form of one or more instruments in
recordable form in any applicable filing offices.



<PAGE>



                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS

     With  respect to each  Mortgage  Loan,  the Seller  hereby  represents  and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, except as set forth on Schedule C-1 hereto that:

     (i) Ownership of Mortgage Loans.  Immediately prior to the transfer thereof
to the Purchaser,  the Seller had good and marketable title to, and was the sole
owner and holder of, such  Mortgage  Loan,  free and clear of any and all liens,
encumbrances and other interests on, in or to such Mortgage Loan (other than, in
certain  cases,  the right of a  subservicer  to directly  service such Mortgage
Loan).  Such  transfer  validly  assigns  ownership of such Mortgage Loan to the
Purchaser free and clear of any pledge, lien, encumbrance or security interest.

     (ii) Authority to Transfer  Mortgage  Loans.  The Seller has full right and
authority to sell,  assign and transfer such Mortgage  Loan. No provision of the
Note,  Mortgage or other loan document  relating to such Mortgage Loan prohibits
or restricts the Seller's right to assign or transfer such Mortgage Loan.

     (iii) Mortgage Loan Schedule.  The information  pertaining to such Mortgage
Loan set  forth in the  Mortgage  Loan  Schedule  was  true and  correct  in all
material respects as of the Cut-off Date.

     (iv)  Payment  Record.  Such  Mortgage  Loan was not  delinquent  as of the
Cut-off Date (giving effect to any applicable  grace periods),  and has not been
during the  twelve-month  period prior  thereto,  30 days or more  delinquent in
respect of any debt service payment required  thereunder,  without giving effect
to any applicable grace period.

     (v) Permitted Encumbrances.  The related Mortgage constitutes a valid first
lien upon the  related  Mortgaged  Property,  including  all  buildings  located
thereon and all fixtures attached  thereto,  such lien being subject only to (A)
the lien of current real property taxes and assessments not yet due and payable,
(B) covenants,  conditions and restrictions,  rights of way, easements and other
matters  of  public  record,  and (C)  exceptions  and  exclusions  specifically
referred to in the lender's title insurance  policy issued or, as evidenced by a
"marked-up"  commitment,  to be issued in  respect  of such  Mortgage  Loan (the
exceptions  set forth in the  foregoing  clauses (A), (B) and (C)  collectively,
"Permitted   Encumbrances").   The  Permitted  Encumbrances  do  not  materially
interfere with the security intended to be provided by the related Mortgage, the
current  use or  operation  of the  related  Mortgaged  Property  or the current
ability of the Mortgaged Property to generate net operating income sufficient to
service the Mortgage  Loan. If the  Mortgaged  Property is operated as a nursing
facility,  a  hospitality  property or a  multifamily  property,  the  Mortgage,
together  with  any  separate  security  agreement,  similar  agreement  and UCC
financing statement, if any, establishes and creates a first priority, perfected
security interest,  to the extent such security interest can be perfected by the
recordation  of a Mortgage or the filing of a UCC  financing  statement,  in all
personal  property  owned by the  Mortgagor  that is used in, and is  reasonably
necessary to, the operation of the related Mortgaged Property.

     (vi) Title  Insurance.  The lien of the  related  Mortgage is insured by an
ALTA lender's  title  insurance  policy ("Title  Policy"),  or its equivalent as
adopted in the applicable jurisdiction,  issued by a nationally recognized title
insurance company, insuring the originator of such Mortgage Loan, 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 Permitted Encumbrances (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 such loan).  Each Title  Policy (or, if it has yet to be issued,  the
coverage to be  provided  thereby)  is in full force and  effect,  all  premiums
thereon have been paid and, to the Seller's  knowledge,  no material claims have
been made  thereunder  and no claims have been paid  thereunder.  The Seller has
not, by act or omission, done anything that would materially impair the coverage
under such Title Policy.  Immediately  following the transfer and  assignment of
the related  Mortgage Loan to the Trustee,  such Title Policy (or, if it has yet
to be issued,  the coverage to be provided thereby) will inure to the benefit of
the Trustee  without the consent of or notice to the  insurer.  To the  Seller's
actual  knowledge,  the insurer that issued such Title Policy is qualified to do
business in the state in which the related Mortgaged Property is located,

     (vii) No Waivers by Seller of Material Defaults.  The Seller has not waived
any material default,  breach, violation or event of acceleration existing under
the related Mortgage or Note.

     (viii) No Offsets,  Defenses or  Counterclaims.  There is no valid  offset,
defense or counterclaim to such Mortgage Loan.

     (ix)  Condition  of  Property;  Condemnation.  Except  as set  forth in any
engineering  report  prepared in connection with the origination of (or obtained
in  connection  with or otherwise  following the Seller's  acquisition  of) such
Mortgage Loan,  the related  Mortgaged  Property is, to the Seller's  knowledge,
free and clear of any damage  that would  materially  and  adversely  affect its
value as security for such Mortgage Loan. The Seller has no actual notice of the
commencement of a proceeding for the condemnation of all or any material portion
of the related Mortgaged Property.

     (x) Compliance with Usury Laws. Except with respect to provisions  relating
to default interest,  yield maintenance  charges and prepayment  premiums,  such
Mortgage Loan complied with all  applicable  usury laws in effect at its date of
origination.

     (xi) Full  Disbursement  of Mortgage  Loan  Proceeds.  The proceeds of such
Mortgage Loan have been fully  disbursed and there is no requirement  for future
advances thereunder.

     (xii) Enforceability. The related Note and Mortgage and all other documents
and instruments  evidencing,  guaranteeing,  insuring or otherwise securing such
Mortgage Loan have been duly and properly  executed by the parties thereto,  and
each is the legal, valid and binding obligation of the maker thereof (subject to
any non-recourse provisions contained in any of the foregoing agreements and any
applicable state  anti-deficiency  legislation),  enforceable in accordance with
its terms, except as such enforcement may be limited by bankruptcy,  insolvency,
reorganization,  receivership, moratorium or other laws relating to or affecting
the  rights  of  creditors   generally  and  by  general  principles  of  equity
(regardless of whether such  enforcement is considered in a proceeding in equity
or at  law)  and  excluding  provisions  relating  to  default  interest,  yield
maintenance charges or prepayment premiums.

     (xiii) Insurance.  All improvements upon the related Mortgaged Property are
insured against loss by hazards of extended  coverage in an amount (subject to a
customary  deductible)  at least  equal  to the  lesser  of (1) the  outstanding
principal  balance of such Mortgage Loan, (2) 100% of the full  replacement cost
of the  improvements  located  on such  Mortgaged  Property  and  (3)  the  full
insurable  actual  cash  value  of such  improvements,  and the  related  hazard
insurance policy contains  appropriate  endorsements to avoid the application of
co-insurance   and  does  not  permit   reduction  in  insurance   proceeds  for
depreciation.  If any  portion  of the  improvements  on the  related  Mortgaged
Property was, at the time of the  origination  of such Mortgage Loan, in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having  special  flood  hazards,  and flood  insurance  was  available,  a flood
insurance policy meeting any requirements of the then current  guidelines of the
Federal  Insurance  Administration  is in  effect  with a  generally  acceptable
insurance carrier, in an amount representing coverage not less than the least of
(1) the  outstanding  principal  balance  of such  Mortgage  Loan,  (2) the full
insurable actual cash value of such Mortgaged  Property,  (3) the maximum amount
of  insurance  available  under the National  Flood  Insurance  Act of 1968,  as
amended,  and (4) 100% of the replacement  cost of the  improvements  located on
such Mortgaged  Property.  The Mortgage  requires the Mortgagor to maintain such
insurance  in respect of the  Mortgaged  Property in  addition to  comprehensive
general liability  insurance in amounts generally required by the Seller, and at
least six months rental or business interruption  insurance.  All such insurance
required by the Mortgage to be  maintained is in full force and effect and names
the  Originator,  the  Seller  or their  respective  successors  or  assigns  as
mortgagee, loss payee or additional insured. Each such insurance policy requires
prior notice to the holder of the Mortgage of termination or  cancellation,  and
no such  notice  has been  received,  including  any  notice  of  nonpayment  of
premiums, that has not been cured.

     (xiv) Environmental  Condition.  The related Mortgaged Property was subject
to one or more environmental site assessments,  studies or reviews (or an update
of a  previously  conducted  assessment,  study or  review),  which  was  (were)
performed  on  behalf  of the  Seller,  or as to which the  related  report  was
delivered to the Seller in connection  with its  origination  or  acquisition of
such Mortgage  Loan; and the Seller,  having made no  independent  inquiry other
than  reviewing  the  resulting   report(s)  or  studies  and/or   employing  an
environmental  consultant  to  perform or review  the  assessment(s)  referenced
herein, has no knowledge of any material and adverse environmental conditions or
circumstance  affecting  such  Mortgaged  Property that was not disclosed in the
related  report(s) or studies.  The Seller has not taken any action with respect
to such Mortgage Loan or the related  Mortgaged  Property that could subject the
Purchaser, or its successors and assigns in respect of the Mortgage Loan, to any
liability  under the  Comprehensive  Environmental  Response,  Compensation  and
Liability Act of 1980, as amended  ("CERCLA") or any other  applicable  federal,
state or local  environmental  law,  and the 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 the related Mortgaged Property that was
not disclosed in the related report.  The related  Mortgage or loan documents in
the related  Mortgage File requires the Mortgagor to comply with all  applicable
federal, state and local environmental laws and regulations.

     (xv) No  Cross-Collateralization  with Other Mortgage Loans.  Such Mortgage
Loan is not  cross-collateralized  with  any  mortgage  loan  that  will  not be
included in the Trust Fund.

     (xvi) Waivers and Modifications.  The terms of the related Mortgage and the
Note  have not been  impaired,  waived,  altered  or  modified  in any  material
respect, except as specifically set forth in the related Mortgage File.

     (xvii) Taxes and Assessments.  There are no delinquent taxes, ground rents,
assessments for improvements or other similar  outstanding charges affecting the
related  Mortgaged  Property which are or may become a lien of priority equal to
or  higher  than  the  lien  of the  related  Mortgage.  For  purposes  of  this
representation  and warranty,  real property taxes and assessments  shall not be
considered  unpaid until the date on which interest  and/or  penalties  would be
payable thereon.

     (xviii) Mortgagor's Interest in Mortgaged Property.  Except with respect to
Mortgage  Loans the  Mortgagor  of which is a lessee  under a ground  lease of a
Mortgaged Property or a combination of a ground lease and a fee simple interest,
the interest of the related Mortgagor in the related Mortgaged Property consists
of a fee simple estate in real property.

     (xix) Whole Loan. Except as set forth on Schedule C-1 hereto, each Mortgage
Loan is a whole loan.

     (xx) Valid  Assignment.  The assignment of the related Mortgage referred to
in clause (iii) of Exhibit B constitutes the legal, valid and binding assignment
of such Mortgage from the relevant  assignor to the Trustee.  The  Assignment of
Leases set forth in the  Mortgage or  separate  from the  related  Mortgage  and
related to and delivered in connection  with each Mortgage Loan  establishes and
creates  a  valid,  subsisting  and,  subject  only to  Permitted  Encumbrances,
enforceable  first  priority lien and first  priority  security  interest in the
related  Mortgagor's  interest  in all  leases,  subleases,  licenses  or  other
agreements,  to the extent  permitted  by law,  pursuant  to which any person is
entitled  to occupy,  use or  possess  all or any  portion of the real  property
subject to the related Mortgage, and each assignor thereunder has the full right
to assign the same,  to the extent  permitted by law. The related  assignment of
any Assignment of Leases, not included in a Mortgage,  executed and delivered in
favor of the Trustee is in recordable  form and  constitutes a legal,  valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the  assignor's  right,  title and interest in, to and under such  Assignment of
Leases.

     (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that are,
as of the Closing Date, required to be deposited with the mortgagee or its agent
have been so deposited.

     (xxii) No Mechanics' or Materialmen's  Liens. As of the date of origination
of such  Mortgage  Loan and, to the actual  knowledge  of the Seller,  as of the
Closing Date,  the related  Mortgaged  Property was and is free and clear of any
mechanics' and materialmen's liens or liens in the nature thereof which create a
lien prior to that  created by the  related  Mortgage,  except  those  which are
insured against by the Title Policy referred to in (vi) above.

     (xxiii) No Material  Encroachments.  To the  Seller's  knowledge  (based on
surveys and/or title  insurance  obtained in connection  with the origination of
such Mortgage Loan), as of the date of such origination, no improvement that was
included  for the  purpose of  determining  the  appraised  value of the related
Mortgaged  Property at the time of origination of such Mortgage Loan lay outside
the boundaries and building  restriction  lines of such property to any material
extent  (unless  affirmatively  covered  by  the  Title  Policy  referred  to in
paragraph (vi) above),  and no improvements on adjoining  properties  encroached
upon such Mortgaged Property to any material extent. To the Seller's  knowledge,
based upon  opinions of counsel,  endorsement  to such Title Policy and/or other
due diligence  customarily  performed by the Seller, the improvements located on
or forming part of such Mortgaged  Property comply in all material respects with
applicable  zoning  laws and  ordinances  (except  to the  extent  that they may
constitute legal nonconforming uses).

     (xxiv) No Material Default. (A) To the Seller's knowledge,  there exists no
material default,  breach or event of acceleration under the related Mortgage or
Note, and (B) the Seller has not received actual notice of any event (other than
payments  due but not yet  delinquent)  that,  with the  passage of time or with
notice and the expiration of any grace or cure period,  would  constitute such a
material default, breach or event of acceleration;  provided, however, that this
representation  and  warranty  does not  cover any  default,  breach or event of
acceleration  that  specifically  pertains  to any matter  otherwise  covered or
addressed by any other representation and warranty made by the Seller herein.

     (xxv) Inspection. In connection with the origination or acquisition of each
Mortgage Loan, the Seller  inspected or caused to be inspected  (either directly
by the Seller, by its correspondent or by a third party) the Mortgaged Property.

     (xxvi) No Equity  Participation  or  Contingent  Interest.  Except  for any
related Excess Interest,  the Mortgage Loan contains no equity  participation by
the lender,  and does not provide for any  contingent or additional  interest in
the form of participation in the cash flow of the related Mortgaged Property, or
for negative amortization.

     (xxvii) No Advances of Funds.  No holder of the  Mortgage  Loan has, to the
Seller's knowledge,  advanced funds or induced,  solicited or knowingly received
any advance of funds from a party other than the owner of the related  Mortgaged
Property  (other than a tenant  required to make its lease payments  directly to
the holder of the  related  Mortgage  Loan),  directly  or  indirectly,  for the
payment of any amount required by the Mortgage Loan.

     (xxviii) Licenses,  Permits,  Etc. To the Seller's knowledge,  based on due
diligence  customarily performed in the origination of comparable mortgage loans
by the Seller,  as of the date of  origination  of the  Mortgage  Loan,  (i) the
related  Mortgagor  or  operator  of  the  related  Mortgaged  Property  was  in
possession  of all material  licenses,  permits and  authorizations  required by
applicable  laws  for the  ownership  and  operation  of the  related  Mortgaged
Property as it was then operated,  and, (ii) if a related Mortgaged  Property is
improved by a skilled nursing,  congregate care or assisted living facility, the
most recent inspection or survey by governmental authorities having jurisdiction
in connection with such licenses,  permits and  authorizations did not cite such
Mortgaged Property for material  violations (which shall include only "Level IV"
(or equivalent)  violations in the case of skilled nursing  facilities) that had
not been cured or as to which a plan of correction had not been submitted to and
accepted  by  such  governmental  authorities.   To  the  extent  such  facility
participates  in Medicaid or  Medicare,  the Seller has not  received any notice
that such  facility  is not in  compliance  in all  material  respects  with the
requirements of such program, such that such facility's continued  participation
in such program be adversely affected.

     (xxix) Servicing. The servicing and collection practices used by Seller and
its  designees  with  respect  to the  Mortgage  Loan have been in all  material
respects legal, proper and prudent and have met industry standards for servicing
of commercial mortgage loans.

     (xxx)  Customary  Remedies.  The related  Mortgage or Note,  together  with
applicable state law, contains customary and enforceable  provisions (subject to
the  exceptions  set forth in paragraph  (xii)) such as to render the rights and
remedies of the holders thereof adequate for the practical  realization  against
the  related  Mortgaged  Property  of the  principal  benefits  of the  security
intended to be provided thereby.

     (xxxi) The indebtedness  evidenced by a Mortgage Loan is not convertible to
an  ownership  interest  in  the  related  Mortgaged  Property  or  the  related
Mortgagor.

     (xxxii) Insurance and Condemnation  Proceeds. The related Mortgage provides
that  insurance  proceeds and  condemnation  proceeds will be applied  either to
restore or repair  the  Mortgaged  Property,  or to repay the  principal  of the
Mortgage Loan.

     (xxxiii)  LTV.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (A) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (1) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the Mortgage Loan or (2) at the Closing Date at least equal to 80 percent of the
principal balance of the Mortgage Loan on such date;  provided that for purposes
hereof,  the fair  market  value of the real  property  interest  must  first be
reduced  by (X) the  amount of any lien on the real  property  interest  that is
senior to the Mortgage Loan and (Y) a  proportionate  amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is  cross-collateralized  with  such  Mortgage  Loan,  in which  event  the
computation described in clauses (1) and (2) of this paragraph (xxxiii) shall be
made on a pro rata  basis in  accordance  with the  fair  market  values  of the
Mortgaged Properties securing such  cross-collateralized  Mortgage Loans; or (B)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.86OG-2(a)(1)(ii)).

     (xxxiv)  LTV  and  Significant  Modifications.  If the  Mortgage  Loan  was
"significantly  modified" prior to the Closing Date so as to result in a taxable
exchange  under Section 1001 of the Code, it either (A) was modified as a result
of the default or  reasonably  foreseeable  default of such Mortgage Loan or (B)
satisfies  the  provisions  of  either  clause  (A)(1)  of  paragraph   (xxxiii)
(substituting  the date of the last such  modification for the date the Mortgage
Loan was  originated)  or clause  (A)(2) of paragraph  (xxxiii),  including  the
proviso thereto.

     (xxxv) Litigation.  To the Seller's actual knowledge,  there are no pending
actions,  suits or proceedings by or before any court or governmental  authority
against or affecting  the related  Mortgagor or the related  Mortgaged  Property
that, if determined  adversely to such  Mortgagor or Mortgaged  Property,  would
materially  and  adversely  affect the value of the  Mortgaged  Property  or the
ability of the  Mortgagor to pay  principal,  interest or any other  amounts due
under such Mortgage Loan.

     (xxxvi) Leasehold Estate.  Each Mortgaged  Property consists of the related
Mortgagor's fee simple estate in real estate or, if the related Mortgage Loan is
secured in whole or in part by the  interest of a Mortgagor  as a lessee under a
ground  lease  of a  Mortgaged  Property  (a  "Ground  Lease"),  by the  related
Mortgagor's  interest in the Ground Lease but not by the related fee interest in
such Mortgaged  Property (the "Fee Interest") or if the Mortgage Loan is secured
in whole or in part by a Ground Lease and a Fee Interest,  either (1) the ground
lessor's  fee  interest is  subordinated  to the lien of the Mortgage or (2) the
following apply to such Ground Lease:

          (a)       To the actual knowledge of the Seller,  such Ground Lease or
                    a memorandum thereof has been or will be duly recorded; such
                    Ground  Lease  (or the  related  estoppel  letter  or lender
                    protection  agreement between the Seller and related lessor)
                    permits  the  interest  of  the  lessee   thereunder  to  be
                    encumbered  by the related  Mortgage;  and there has been no
                    material  change in the payment  terms of such Ground  Lease
                    since the origination of the related Mortgage Loan, with the
                    exception   of  material   changes   reflected   in  written
                    instruments that are a part of the related Mortgage File;

          (b)       The lessee's interest in such Ground Lease is not subject to
                    any liens or encumbrances  superior to, or of equal priority
                    with, the related  Mortgage,  other than the ground lessor's
                    related fee interest and Permitted Encumbrances;

          (c)       Except as set forth on Schedule C-1 hereto,  the Mortgagor's
                    interest in such Ground Lease is assignable to the Purchaser
                    and its  successors  and assigns upon notice to, but (except
                    in the  case  where  such  consent  cannot  be  unreasonably
                    withheld) without the consent of, the lessor thereunder (or,
                    if such consent is required,  it has been obtained  prior to
                    the Closing  Date) and, in the event that it is so assigned,
                    is further  assignable by the  Purchaser and its  successors
                    and  assigns  upon notice to, but without the need to obtain
                    the consent  of, such lessor  (except in the case where such
                    consent cannot be unreasonably withheld);

          (d)       Such  Ground  Lease is in full  force  and  effect,  and the
                    Seller has  received  no notice that an event of default has
                    occurred thereunder,  and, to the Seller's actual knowledge,
                    there exists no condition  that, but for the passage of time
                    or the giving of notice,  or both,  would result in an event
                    of default under the terms of such Ground Lease;

          (e)       Such Ground Lease, or an estoppel letter or other agreement,
                    requires  the lessor  under such Ground Lease to give notice
                    of any default by the lessee to the mortgagee, provided that
                    the  mortgagee  has  provided  the lessor with notice of its
                    lien in accordance with the provisions of such Ground Lease,
                    and  such  Ground  Lease,  or an  estoppel  letter  or other
                    agreement,  further  provides that no notice of  termination
                    given  under such  Ground  Lease is  effective  against  the
                    mortgagee unless a copy has been delivered to the mortgagee;

          (f)       A   mortgagee   is   permitted  a   reasonable   opportunity
                    (including,   where  necessary,   sufficient  time  to  gain
                    possession  of the  interest of the lessee under such Ground
                    Lease) to cure any default under such Ground Lease, which is
                    curable  after the  receipt  of notice of any such  default,
                    before the  lessor  thereunder  may  terminate  such  Ground
                    Lease;

          (g)       Such  Ground  Lease  has an  original  term  (including  any
                    extension  options set forth therein) which extends not less
                    than  ten  years  beyond  the  Stated  Maturity  Date of the
                    related Mortgage Loan;

          (h)       Except as set forth on Schedule C-1 hereto,  under the terms
                    of  such  Ground  Lease  and  the  related  Mortgage,  taken
                    together,  any  related  insurance  proceeds  other  than in
                    respect  of a total or  substantially  total loss 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 (except in such cases where a provision entitling
                    another party to hold and disburse  such proceeds  would not
                    be  viewed  as   commercially   unreasonable  by  a  prudent
                    commercial  mortgage  lender),  or to  the  payment  of  the
                    outstanding  principal balance of the Mortgage Loan together
                    with any accrued interest thereon;

          (i)       Such  Ground  Lease  does not  impose  any  restrictions  on
                    subletting  which  would  be  viewed,  as  of  the  date  of
                    origination of the related  Mortgage  Loan, as  commercially
                    unreasonable by the Seller; and such Ground Lease contains a
                    covenant that the lessor thereunder is not permitted, in the
                    absence of an uncured  default,  to disturb the  possession,
                    interest or quiet  enjoyment of any subtenant of the lessee,
                    or in any manner,  which would  materially  adversely affect
                    the security provided by the related Mortgage; and

          (j)       Except as set forth on  Schedule  C-1  hereto,  such  Ground
                    Lease requires the lessor to enter into a new lease with the
                    Seller  or its  successors  or  assigns  in the  event  of a
                    termination  of the  Ground  Lease by reason of a default by
                    the Mortgagor under the Ground Lease, including rejection of
                    the Ground Lease in a bankruptcy proceeding.

     (xxxvii)  Deed of Trust.  If the  related  Mortgage  is a deed of trust,  a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated and serving under such Mortgage.

     (xxxviii)  Lien  Releases.  Except in cases where either (a) a release of a
portion  of the  Mortgaged  Property  was  contemplated  at  origination  of the
Mortgage  Loan and such  portion was not  considered  material  for  purposes of
underwriting   the  Mortgage  Loan  or  (b)  release  is  conditioned  upon  the
satisfaction of certain underwriting and legal requirements and the payment of a
release price,  the related Note or Mortgage does not require the holder thereof
to release all or any  portion of the  Mortgaged  Property  from the lien of the
related  Mortgage  except  upon  payment in full of all  amounts  due under such
Mortgage Loan.

     (xxxix)  Junior  Liens.  Except as set forth on Schedule  C-1  hereto,  the
Mortgage Loan does not permit the related Mortgaged Property to be encumbered by
any lien junior to or of equal  priority  with the lien of the related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar conditions specified therein.

     (xl) Due-On-Sale;  Due-On-Encumbrance.  Except as set forth in Schedule C-1
hereto,  each related  Mortgage or Loan  Agreement  contains  provisions for the
acceleration  of the payment of the unpaid  principal  balance of such  Mortgage
Loan  if,  without  complying  with the  requirements  of the  Mortgage  or Loan
Agreement,  the related Mortgaged Property, or any interest therein, is directly
or  indirectly  transferred  or  sold  (except  for  a  one-time  transfer),  or
encumbered in connection with subordinate financing.

     (xli) Mortgagor Bankruptcy. To the Seller's knowledge, the Mortgagor is not
a debtor in any state or federal bankruptcy or insolvency proceeding.

     (xlii) Defeasance Provisions.  Any Mortgage Loan which contains a provision
for any defeasance of mortgage collateral either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of March 1,  1998),  (ii) only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     (xliii) Release or Substitution of Collateral.  Such Mortgage Loan does not
permit the release or substitution of collateral if such release or substitution
(a) would  constitute a "significant  modification" of such Mortgage Loan within
the meaning of Treas. Reg. ss.1.1001-3 or (b) would cause such Mortgage Loan not
to be a "qualified  mortgage"  within the meaning of Section  860G(a)(3)  of the
Code (without regard to clauses (A)(i) or (A)(ii) thereof).

     It is understood  and agreed that the  representations  and  warranties set
forth in this Exhibit C shall survive delivery of the respective  Mortgage Files
to the  Purchaser  and/or  the  Trustee  and shall  inure to the  benefit of the
Purchaser,  and its successors  and assigns  (including  without  limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment.



<PAGE>


                            SCHEDULE C-1 TO EXHIBIT C

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


The  following  Mortgage  Loans  are  excepted  from  the   representations  and
warranties contained in the corresponding paragraph in Exhibit C:

     (xxxv) Litigation.

     A borrower related entity is involved in on-going litigation regarding past
rent control related disputes at the subject property.

     (xxxviii) Lien Releases.

     Hancock Village Apartments (MSI)

     Requires   release  of  certain  parts  of  the  collateral  under  certain
conditions.

     Elm Ridge Center (MS2)

     Requires   release  of  certain  parts  of  the  collateral  under  certain
conditions.

     Collegiate Village Inn Apartments (MS7)

     Requires   release  of  certain  parts  of  the  collateral  under  certain
conditions.

     (xxxix) Junior Liens.

     Six Mortgage Loans, including the Hampton Inn, Rockford (MS22); the Hampton
Inn,  Madison  (MS23);  the  Hampton  Inn,  Green Bay (MS27);  the Hampton  Inn,
Milwaukee (MS30); the Hampton In, LaCrosse (MS31); and Super 8 (MS40), Appleton,
permit future subordinate, secured financing, providing the following conditions
are met:

     (1) The  aggregate  indebtedness  shall not  exceed  the lesser of : (a) an
amount such that the DSCR at the time of the funding of the secondary  financing
(or  anytime  thereafter)  exceeds  145%  (based  on  lender's  estimate  of net
underwritable  cash flow);  and (b) an amount equal to seventy  percent (70%) of
the  appraised  value of the property  pursuant to an  appraisal  prepared by an
independent MAI/SREA appraiser (approved by the lender in its sole discretion).

     (2) Such subordinated debt must be used solely for capital improvements and
operating  expenses  associated  with the  property.  The  maturity  date of the
secondary debt must extend beyond the maturity of the subject loan.



<PAGE>



                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                       Certificate of Officer of [SELLER]

     I,      ______________________,       a      ______________________      of
______________________ (the "Seller"), hereby certify as follows:

     The Seller is a corporation  duly organized and validly  existing under the
laws of the State of __________.

     Attached hereto as Exhibit I are true and correct copies of the Certificate
of Incorporation  and By-Laws of the Seller,  which Certificate of Incorporation
and By-Laws are on the date hereof, and have been at all times in full force and
effect.

     To the best of my knowledge,  no proceedings  looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person listed below is and has been duly elected and qualified officer
or  authorized  signatory of the Seller and his or her genuine  signature is set
forth opposite his or her name:

                 Name              Office                Signature




     Each person  listed  above who  signed,  either  manually  or by  facsimile
signature, the Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the
"Purchase  Agreement"),  between  the  Seller  and  Deutsche  Mortgage  &  Asset
Receiving  Corporation  providing for the purchase by Deutsche  Mortgage & Asset
Receiving  Corporation  from the  Seller  of the  Mortgage  Loans,  was,  at the
respective  times of such signing and delivery,  duly authorized or appointed to
execute such documents in such  capacity,  and the signatures of such persons or
facsimiles thereof appearing on such documents are their genuine signatures.

     Capitalized  terms not otherwise  defined herein have the meanings assigned
to them in the Purchase Agreement.



<PAGE>



     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
__________ __, 1998.


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

     I, [name],  [title],  hereby  certify that  __________ is a duly elected or
appointed, as the case may be, qualified and acting __________ of the Seller and
that the signature appearing above is his or her genuine signature.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
__________ __, 1998.


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



<PAGE>


                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER

                             Certificate of [SELLER]



     In connection  with the  execution  and delivery by  ______________________
(the "Seller") of, and the consummation of the transaction contemplated by, that
certain  Mortgage  Loan  Purchase  Agreement,  dated as of March  1,  1998  (the
"Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving Corporation
and the Seller,  the Seller hereby  certifies that (i) the  representations  and
warranties  of the Seller in the Purchase  Agreement are true and correct in all
material  respects  at and as of the date hereof with the same effect as if made
on the date hereof, and (ii) the Seller has, in all material respects,  complied
with all the  agreements  and  satisfied  all the  conditions  on its part to be
performed or satisfied  at or prior to the date  hereof.  Capitalized  terms not
otherwise  defined  herein have the  meanings  assigned to them in the  Purchase
Agreement.

     Certified this _____ day of __________, 1998.


                                    [SELLER]


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



<PAGE>


                                  EXHIBIT D-3A

                       FORM OF CORPORATE OPINION OF SELLER






                                  March 1, 1998






Addressees Listed on Schedule A

               Re:  Deutsche Mortgage & Asset Receiving Corporation,  Commercial
                    Mortgage Pass-Through Certificates, Series 1998 C-1

Ladies and Gentlemen:

     We are  rendering  this  opinion  letter  pursuant  to Section  8(e) of the
Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the "Mortgage Loan
Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving  Corporation
(the "Depositor") and  ______________________________________,  a ______________
corporation (the "Seller"),  relating to the sale by the Seller and the purchase
by the Depositor of the Mortgage  Loans. We have acted as special counsel to the
Seller in connection with the aforementioned transaction. Capitalized terms used
herein but not defined  herein have the  respective  meanings  given them in the
Mortgage Loan Purchase Agreement.

     In rendering the opinions set forth below, we have examined and relied upon
the  originals,  copies or specimens,  certified or otherwise  identified to our
satisfaction,  of the Mortgage Loan Purchase  Agreement,  and such certificates,
corporate and public records,  agreements and  instruments and other  documents,
including,  among other things, the documents  delivered on the Closing Date, as
we have deemed  appropriate as a basis for the opinions expressed below. In such
examination we have assumed the genuineness of all signatures,  the authenticity
of all documents,  agreements and instruments submitted to us as originals,  the
conformity to original  documents,  agreements and instruments of all documents,
agreements  and  instruments  submitted  to  us  as  copies  or  specimens,  the
authenticity  of the originals of such  documents,  agreements  and  instruments
submitted  to us as copies or  specimens,  and the  accuracy  of the matters set
forth in the documents,  agreements and instruments we reviewed. As to any facts
material  to such  opinions  that  were not  known to us,  we have  relied  upon
statements  and  representations  of officers and other  representatives  of the
Seller.

     We have also  assumed  (other  than with  respect to the  Seller)  that all
documents,  agreements and instruments have been duly  authorized,  executed and
delivered by all parties thereto,  that all such parties had the power and legal
right to execute and deliver all such documents, agreements and instruments, and
that  such  documents,   agreements  and  instruments  are  valid,  binding  and
enforceable  obligations  of such parties.  As used herein,  "to our  knowledge"
means the conscious awareness,  without independent  investigation,  of facts or
other   information  by  any  lawyer  in  our  firm  actively  involved  in  the
transactions contemplated by the Mortgage Loan Purchase Agreement.

     We express no opinion  concerning the laws of any  jurisdiction  other than
the laws of the  State of New York and  [___________________],  where  expressly
referred to herein,  the federal  laws of the United  States of America (in each
case without regard to conflicts of laws principles).

     Based upon and subject to the foregoing, we are of the opinion that:

          1. The Seller is a corporation  validly existing under the laws of the
     State of  ________________,  with full  corporate  power and  authority  to
     execute,  deliver and  perform  its  obligations  under the  Mortgage  Loan
     Purchase   Agreement  and  all  the  transactions   contemplated   thereby,
     including,  but not limited to, the power and authority to sell, assign and
     transfer the Mortgage  Loans in accordance  with the Mortgage Loan Purchase
     Agreement,  the  Seller has taken all  necessary  action to  authorize  the
     execution, delivery and performance of the Mortgage Loan Purchase Agreement
     by it, and the Mortgage Loan Purchase  Agreement has been duly  authorized,
     executed and delivered by it.

          2. The  Mortgage  Loan  Purchase  Agreement  is the  legal,  valid and
     binding  obligation  of the  Seller,  enforceable  against  the  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 the rights of
     creditors of banks,  and by general  principles  of equity  (regardless  of
     whether  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 Mortgage Loan Purchase  Agreement
     by the Seller and the  performance  of its  obligations  under the Mortgage
     Loan Purchase  Agreement will not conflict with any provision of any law or
     regulation to which the Seller is subject,  or conflict  with,  result in a
     breach of or  constitute a default  under any of the terms,  conditions  or
     provisions of the Seller's  organizational  documents or by-laws or, to our
     knowledge,  any material  agreement or  instrument to which the Seller is a
     party or by which it is bound,  or, to our  knowledge,  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,  in each case which would
     materially  and  adversely  affect the ability of the Seller to perform its
     obligations under the Mortgage Loan Purchase Agreement.

          4.  To  our  knowledge,  there  is  no  action,  suit,  proceeding  or
     investigation  pending or threatened  in writing  against the 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 Seller to perform  its  obligations  under the
     Mortgage Loan Purchase Agreement.

          5. To our knowledge,  the Seller is not in default with respect to any
     order or  decree  of any court or any  order,  regulation  or decree of any
     federal,  state, municipal or governmental agency, which default might have
     consequences  that would  materially  and  adversely  affect its ability to
     perform its obligations under the Mortgage Loan Purchase Agreement.

          6. To our knowledge, no consent,  approval,  authorization or order of
     any court or  governmental  agency or body is required  for the  execution,
     delivery and  performance by the Seller of or compliance by the Seller with
     the  Mortgage  Loan  Purchase   Agreement  or  the   consummation   of  the
     transactions  contemplated by the Mortgage Loan Purchase  Agreement,  other
     than those which have been obtained by the Seller.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,


<PAGE>


                                   Schedule A

Deutsche Mortgage & Asset Receiving Corporation
One International Place
Room 520
Boston, Massachusetts  02110

Deutsche Morgan Grenfell Inc.
31 West 52nd Street
New York, New York  10019

Morgan Stanley & Co. Incorporated
1585 Broadway, 37th Floor
New York, NY  10036

Llama Company, L.P.
One McIlroy Plaza, Suite 302
Fayetteville, Arkansas 72701




<PAGE>


                                  EXHIBIT D-3B

                              FORM OF 10b-5 LETTER






                                  March 1, 1998





Deutsche Mortgage and Asset Receiving Corporation
One International Place
Room 520
Boston, Massachusetts  02110

Deutsche Morgan Grenfell Inc.
31 West 52nd Street
New York, New York 10019

Morgan Stanley & Co. Incorporated
1585 Broadway, 37th Floor
New York, NY  10036

Llama Company, L.P.
One McIlroy Plaza, Suite 302
Fayetteville, Arkansas 72701

Ladies and Gentlemen:

     This letter being delivered to you pursuant to Section 8(e) of the Mortgage
Loan  Purchase  Agreement,  dated  March 1, 1998 (the  "Mortgage  Loan  Purchase
Agreement"),  between  Deutsche  Mortgage and Asset Receiving  Corporation  (the
"Depositor"),  and  __________________________  (the "Seller"),  relating to the
sale by the Seller and the purchase by the Depositor of certain  commercial  and
multifamily mortgage loans (the "Mortgage Loans"). The Depositor will assign and
transfer  the Mortgage  Loans to a trust fund created  pursuant to a Pooling and
Servicing  Agreement,  dated as of March 1, 1998  (the  "Pooling  and  Servicing
Agreement"),  among the Depositor,  Banc One Mortgage Capital  Markets,  LLC, as
servicer (the "Servicer") and as special servicer (the "Special Servicer"),  and
LaSalle  National Bank, as trustee (the "Trustee").  The Depositor's  Commercial
Mortgage Pass-Through Certificates, Series, 1998-C1 (the "Certificates") will be
issued in exchange for the Mortgage  Loans  pursuant to the terms of the Pooling
and Servicing  Agreement.  The Class X, Class A-1,  Class A-2, Class B, Class C,
Class D and Class E Certificates (collectively,  the "Offered Certificates") are
being offered by the Prospectus dated March 16, 1998 (the "Base Prospectus"), as
supplemented  by  the  Prospectus   Supplement   dated  March  [__],  1998  (the
"Prospectus   Supplement"  and  collectively  with  the  Base  Prospectus,   the
"Prospectus")  and the Class F,  Class G,  Class H,  Class J,  Class K, Class L,
Class M, Class Q-1, Class Q-2, Class R and Class LR  Certificates  (the "Private
Certificates") are being offered by the Private Placement Memorandum dated March
[_], 1998 (the "Memorandum").  We have acted as special counsel to the Seller in
connection with the aforementioned  transaction.  [In addition, we have acted as
counsel to the Seller in connection with the origination of the Mortgage Loans.]
Capitalized  terms  used  herein  but not  defined  herein  have the  respective
meanings given them in the Mortgage Loan Purchase Agreement.

     We have not ourselves checked the accuracy, completeness or fairness of, or
otherwise  verified,   the  information  contained  in  the  Prospectus  or  the
Memorandum,  and we do not pass  upon or  assume  any  responsibility  therefor.
However,  in the course of our review of the Prospectus and the  Memorandum,  we
have  attended  certain  conferences  and  participated  in  conversations  with
representatives of the Seller, the Depositor,  representatives of the Depositor,
the  Servicer,  the  Special  Servicer  and the  Trustee.  On the  basis  of the
information  which we gained in the  course of the  representation  referred  to
above and our examination of the documents  referred in this letter,  considered
in light of our  understanding  of  applicable  law and the  experience  we have
gained through our practice,  nothing has come to our attention in the course of
our review of the Prospectus and Memorandum  which causes us to believe that, as
of their respective dates or as of the date hereof, the Prospectus or Memorandum
contained or contain any untrue  statement of a material fact or omitted or omit
to state any material fact necessary in order to make the statements therein, in
the light of the  circumstances  under  which  they were  made,  not  misleading
insofar  as  statements  relate  to  the  Mortgage  Loans,  including,   without
limitation,  the related mortgaged properties,  borrowers and managers; it being
understood  that  we  express  no  view as to any  information  incorporated  by
reference in the  Prospectus  or Memorandum or as to the adequacy or accuracy of
the financial,  numerical,  statistical or quantitative  information included in
the Prospectus or Memorandum.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,


<PAGE>


                                   EXHIBIT H-5

                        MORTGAGE LOAN PURCHASE AGREEMENT
                        --------------------------------


     This Mortgage  Loan Purchase  Agreement  (this  "Agreement"),  is dated and
effective as of March 1, 1998,  between Red Mountain Funding,  L.L.C., as seller
(the  "Seller"),  and  Deutsche  Mortgage  &  Asset  Receiving  Corporation,  as
purchaser (the "Purchaser").

     The Seller desires to sell,  assign,  transfer and otherwise  convey to the
Purchaser,  and the  Purchaser  desires  to  purchase,  subject to the terms and
conditions set forth below,  the multifamily and commercial  mortgage loans (the
"Mortgage  Loans")  identified on the schedule  annexed hereto as Exhibit A (the
"Mortgage Loan Schedule").

     It is expected that the Mortgage Loans will be  transferred,  together with
other  multifamily  and  commercial  mortgage  loans to a trust fund (the "Trust
Fund") to be formed by the  Purchaser,  beneficial  ownership  of which  will be
evidenced   by   a   series   of   mortgage   pass-through   certificates   (the
"Certificates").  Certain  classes  of the  Certificates  will be rated by Fitch
IBCA,  Inc.  and  Moody's  Investors  Service,   Inc.  (together,   the  "Rating
Agencies").  Certain classes of the Certificates (the "Registered Certificates")
will be registered under the Securities Act of 1933, as amended (the "Securities
Act").  The  Trust  Fund will be  created  and the  Certificates  will be issued
pursuant to a pooling and  servicing  agreement  to be dated as of March 1, 1998
(the "Pooling and Servicing Agreement"),  among the Purchaser as depositor, Banc
One  Mortgage  Capital  Markets,  LLC,  as  servicer  (in  such  capacity,   the
"Servicer")  and special  servicer (in such capacity,  the "Special  Servicer"),
LaSalle  National Bank, as trustee (in such capacity,  the  "Trustee"),  and ABN
AMRO Bank N.V., as fiscal agent.  Capitalized terms not otherwise defined herein
have the meanings assigned to them in the Pooling and Servicing Agreement.

     The  Purchaser  intends to sell  certain of the  Certificates  to  Deutsche
Morgan Grenfell Inc., Morgan Stanley & Co. Incorporated and Llama Company,  L.P.
(together, the "Underwriters") pursuant to an underwriting agreement dated March
24,  1998 (the  "Underwriting  Agreement").  The  Purchaser  intends to sell the
remaining  Certificates  (the  "Non-Registered   Certificates")  pursuant  to  a
certificate  purchase agreement dated March 24, 1998 (the "Certificate  Purchase
Agreement").

     Now, therefore,  in consideration of the premises and the mutual agreements
set forth herein, the parties agree as follows:

     SECTION 1.  Agreement to Purchase.
                 ----------------------

     The Seller agrees to sell,  assign,  transfer and  otherwise  convey to the
Purchaser,  and the  Purchaser  agrees to  purchase,  the  Mortgage  Loans.  The
purchase  and sale of the  Mortgage  Loans shall take place on March 30, 1998 or
such other date as shall be  mutually  acceptable  to the  parties  hereto  (the
"Closing  Date").  As of the close of  business  on March 1, 1998 (the  "Cut-off
Date"),  the  Mortgage  Loans  will have an  aggregate  principal  balance  (the
"Aggregate  Cut-off  Date  Balance"),  after  application  of  all  payments  of
principal  due  thereon on or before  such date,  whether  or not  received,  of
$221,744,773.00,  subject to a variance of plus or minus 5%. The purchase  price
for the Mortgage  Loans shall be determined and paid to the Seller in accordance
with the terms of an allocation  agreement dated March 24, 1998 (the "Allocation
Agreement"), to which the Seller and Purchaser, among others, are parties.

     SECTION 2.  Conveyance of Mortgage Loans.
                 -----------------------------

     (a) Effective as of the Closing Date, subject only to receipt by the Seller
of the  purchase  price  referred  to in  Section  1  hereof  (exclusive  of any
applicable  holdbacks  in  accordance  with the  Allocation  Agreement)  and the
issuance of the Certificates, the Seller does hereby sell, transfer, assign, set
over and otherwise  convey to the Purchaser,  without  recourse,  all the right,
title and interest of the Seller in and to the Mortgage Loans  identified on the
Mortgage  Loan  Schedule as of such date,  including  all interest and principal
received or  receivable  by the Seller on or with respect to the Mortgage  Loans
after the Cut-off  Date,  together  with all of the  Seller's  right,  title and
interest in and to the proceeds of any related title, hazard, or other insurance
policies and any escrow,  reserve or other  comparable  accounts  related to the
Mortgage Loans; provided, however, that in the case of any Mortgage Loan with an
Anticipated  Repayment  Date prior to  maturity  (each an "ARD  Loan")  accruing
Excess  Interest  at an annual  rate of greater  than 2%, such ARD Loan shall be
deemed to have been modified to provide  that, as of the Cut-off Date,  such ARD
Loan  shall  accrue  Excess  Interest  at an  annual  rate of no more  than  2%;
provided,  further, that with respect to such limitation of Excess Interest, the
related  borrowers shall be third-party  beneficiaries  of such  modification of
such ARD Loan. The Purchaser  shall be entitled to (and, to the extent  received
by or on behalf of the Seller, the Seller shall deliver or cause to be delivered
to or at the direction of the  Purchaser)  all scheduled  payments of principal,
and interest due thereon,  due on the Mortgage Loans after the Cut-off Date, and
all other  recoveries  of principal  and interest  collected  thereon  after the
Cut-off Date; provided,  however, that all scheduled payments of principal,  and
interest accrued but not paid or due thereon,  due on or before the Cut-off Date
and collected after the Cut-off Date shall belong to the Seller.

     (b) In connection with the Seller's  assignment  pursuant to subsection (a)
above, the Seller hereby agrees that, at least five (5) Business Days before the
Closing Date, it shall have  delivered to and  deposited  with the Trustee,  the
Mortgage  File (as  described  on Exhibit B hereto)  for each  Mortgage  Loan so
assigned. It is further acknowledged and agreed by the Seller that the Purchaser
intends to cause the Trustee to perform a limited  review of such Mortgage Files
to enable the Trustee to confirm to the  Purchaser on or before the Closing Date
that the Note  referred to in clause (i) of Exhibit B has been  delivered by the
Seller with respect to each such Mortgage  File. In the event Seller fails to so
deliver each such Mortgage File to the Trustee, the Purchaser and its successors
and  assigns  shall be  entitled  to pursue any rights or remedies in respect of
such  failure as may be available  under  applicable  law. If the Seller  cannot
deliver,  or cause to be delivered,  as to any Mortgage  Loan, the original or a
copy of any of the  documents  and/or  instruments  referred to in clauses (ii),
(iv),  (viii),  (xi)(A)  and (xii) of  Exhibit  B, with  evidence  of  recording
thereon,  solely  because of a delay  caused by the public  recording  or filing
office where such document or instrument has been  delivered for  recordation or
filing,  or because such  original  recorded  document has been lost or returned
from the recording or filing office and  subsequently  lost, as the case may be,
the  delivery  requirements  of this  Section  2(b) shall be deemed to have been
satisfied as to such missing item, and such missing item shall be deemed to have
been  included  in the  related  Mortgage  File,  provided  that a copy  of such
document or instrument  (without  evidence of recording or filing  thereon,  but
certified   (which   certificate  may  relate  to  multiple   documents   and/or
instruments)  by the  Seller  to be a true  and  complete  copy of the  original
thereof  submitted  for  recording  or  filing,  as the  case  may be) has  been
delivered  to the Trustee,  and either the original of such missing  document or
instrument, or a copy thereof, with evidence of recording or filing, as the case
may be,  thereon,  is delivered to or at the  direction of the Purchaser (or any
subsequent owner of the affected Mortgage Loan, including without limitation the
Trustee) within 180 days of the Closing Date (or within such longer period after
the Closing Date as the  Purchaser  (or such  subsequent  owner) may consent to,
which  consent  shall not be  unreasonably  withheld  so long as the  Seller has
provided  the  Purchaser  (or  such  subsequent  owner)  with  evidence  of such
recording or filing,  as the case may be, or has  certified to the Purchaser (or
such subsequent  owner) as to the occurrence of such recording or filing, as the
case may be, and is, as certified to the Purchaser (or such subsequent owner) no
less  often  than  quarterly,  in good  faith  attempting  to  obtain  from  the
appropriate  county  recorder's or filing office such original or copy).  If the
Seller cannot  deliver,  or cause to be delivered,  as to any Mortgage Loan, the
original or a copy of the related lender's title insurance policy referred to in
clause (ix) of Exhibit B solely because such policy has not yet been issued, the
delivery requirements of this Section 2(b) shall be deemed to be satisfied as to
such missing  item,  and such missing item shall be deemed to have been included
in the related  Mortgage  File,  provided  that the Seller has  delivered to the
Trustee a  commitment  for title  insurance  "marked-up"  at the closing of such
Mortgage  Loan,  and the  Seller  shall  deliver to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without  limitation the Trustee),  promptly  following the receipt thereof,  the
original  related  lender's  title  insurance  policy  (or a copy  thereof).  In
addition,  notwithstanding  anything to the contrary  contained herein, if there
exists with respect to any group of related cross-collateralized  Mortgage Loans
only one  original of any  document  referred  to in Exhibit B covering  all the
Mortgage  Loans  in such  group,  then the  inclusion  of the  original  of such
document in the Mortgage File for any of the Mortgage  Loans in such group shall
be deemed an  inclusion  of such  original  in the  Mortgage  File for each such
Mortgage Loan. On the Closing Date, upon  notification  from the Seller that the
purchase price  referred to in Section 1 (exclusive of any applicable  holdbacks
in accordance with the Allocation Agreement) has been received by the Seller and
the issuance of the Certificates,  the Trustee shall be authorized to release to
the  Purchaser  or its  designee  all of the  Mortgage  Files  in the  Trustee's
possession relating to the Mortgage Loans.

     (c) As to each Mortgage Loan, the Seller shall be responsible for all costs
associated with the recording or filing,  as the case may be, of each assignment
referred to in clauses  (iii) and (v) of Exhibit B and each UCC-2 and UCC-3,  if
any,  referred to in clause (xi)(B) of Exhibit B; provided that the Seller shall
not be  responsible  for  actually  recording  or filing  any such  document  or
instrument. If any such document or instrument is lost or returned unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the  Seller  shall
promptly  prepare or cause the  preparation of a substitute  therefor or cure or
cause  the  curing of such  defect,  as the case may be,  and  shall  thereafter
deliver the  substitute  or  corrected  document to or at the  direction  of the
Purchaser (or any  subsequent  owner of the affected  Mortgage  Loan,  including
without limitation the Trustee) for recording or filing, as appropriate,  at the
Seller's expense.

     (d) All  documents  and records in the  Seller's  possession  (or under its
control)  relating to the Mortgage Loans that are not required to be a part of a
Mortgage File in accordance  with Exhibit B but that are reasonably  required to
service the Mortgage  Loans (all such other  documents  and  records,  as to any
Mortgage Loan, the "Servicing File"), together with all escrow payments, reserve
funds and other  comparable  funds in the possession of the Seller (or under its
control)  with respect to the Mortgage  Loans,  shall (unless they are held by a
sub-servicer  that shall, as of the Closing Date,  begin acting on behalf of the
Servicer  pursuant to a written  agreement between such parties) be delivered by
the Seller (or its agent) to the  Purchaser  (or its designee) no later than the
Closing Date. If a sub-servicer  shall, as of the Closing Date,  begin acting on
behalf of the Servicer  with respect to any Mortgage  Loan pursuant to a written
agreement  between such parties,  the Seller shall deliver a copy of the related
Servicing File to the Servicer.

     (e) The Seller's records will reflect the transfer of the Mortgage Loans to
the Purchaser as a sale.

     (f) It is further  acknowledged and agreed by the Seller that the Purchaser
intends to convey all right,  title and interest of the  Purchaser in and to the
Mortgage  Loans and all rights and remedies under this Agreement to the Trustee,
including, without limitation, all rights and remedies as may be available under
applicable law to the Purchaser in the event of a breach of a representation  or
warranty pursuant to Section 4(a) hereof or in the event of a Defect;  provided,
that the Trustee shall be a third-party  beneficiary of this Agreement and shall
be entitled to enforce any obligations of the Mortgage Loan Seller  hereunder in
connection with a breach of any such  representation  or warranty or a Defect as
if the Trustee had been an original party to this Agreement.

     SECTION 3.  Examination of Mortgage Loan Files and Due Diligence Review.
                 ------------------------------------------------------------


     The Seller shall reasonably  cooperate with any examination of the Mortgage
Files  and  Servicing  Files  that  may be  undertaken  by or on  behalf  of the
Purchaser.  The fact that the  Purchaser  has conducted or has failed to conduct
any partial or complete examination of the Mortgage Files and/or Servicing Files
shall not affect the Purchaser's  right to pursue any remedy available in equity
or at law for a breach of the Seller's representations, warranties and covenants
set forth in or contemplated by Section 4.

     SECTION 4. Representations, Warranties and Covenants of the Seller.
                -------------------------------------------------------

     (a) The Seller  hereby  makes,  as of the Closing Date (or as of such other
date specifically provided in the particular representation or warranty), to and
for the benefit of the Purchaser,  and its  successors  and assigns  (including,
without  limitation,  the Trustee and the holders of the Certificates),  each of
the representations and warranties set forth in Exhibit C.

     (b) In addition,  the Seller, as of the date hereof,  hereby represents and
warrants to, and covenants with, the Purchaser that:

     (i) The Seller is a limited liability company, duly organized,  and validly
   existing under the laws of the State of Delaware,  and is in compliance  with
   the laws of each  State in which any  Mortgaged  Property  is  located to the
   extent  necessary to ensure the  enforceability  of each Mortgage Loan and to
   perform its obligations under this Agreement.

     (ii) The  execution and delivery of this  Agreement by the Seller,  and the
   performance  of, and  compliance  with,  the terms of this  Agreement  by the
   Seller, will not violate the Seller's organizational  documents or constitute
   a default (or an event which,  with notice or lapse of time,  or both,  would
   constitute  a  default)  under,  or result in the  breach  of,  any  material
   agreement or other  instrument  to which it is a party or which is applicable
   to it or any of its  assets,  in each case  which  materially  and  adversely
   affect the ability of the Seller to carry out the  transactions  contemplated
   by this Agreement.

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

     (iv) This Agreement, assuming due authorization,  execution and delivery by
   the  Purchaser,  constitutes  a valid,  legal and binding  obligation  of the
   Seller,  enforceable  against the Seller in accordance with the terms hereof,
   subject to (A) applicable bankruptcy, insolvency, reorganization,  moratorium
   and other laws affecting the enforcement of creditors' rights generally,  (B)
   general  principles  of equity,  regardless  of whether such  enforcement  is
   considered  in a  proceeding  in  equity  or at law,  and (C)  public  policy
   considerations underlying the securities laws, to the extent that such public
   policy  considerations  limit the  enforceability  of the  provisions of this
   Agreement  that  purport  to  provide  indemnification  for  securities  laws
   liabilities.

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

     (vi) No  litigation is pending with regard to which the Seller has received
   service  of process  or, to the best of the  Seller's  knowledge,  threatened
   against  the Seller  the  outcome of which,  in the  Seller's  good faith and
   reasonable judgment, is likely to materially and adversely affect the ability
   of the Seller to perform its obligations under this Agreement.

     (vii) The Seller has not dealt with any broker, investment banker, agent or
   other  person,  other  than the  Purchaser,  the  Underwriters,  the  Initial
   Purchasers,  and their  respective  affiliates,  that may be  entitled to any
   commission or  compensation in connection with the sale of the Mortgage Loans
   or the consummation of any of the other transactions contemplated hereby.

     (viii) Except with respect to its managers (PRN Mortgage  Capital,  L.L.C.,
   ContiTrade  Services,  L.L.C.  and SouthTrust  Capital Funding  Corporation),
   neither the Seller nor anyone acting on its behalf has (A) offered,  pledged,
   sold, disposed of or otherwise  transferred any Certificate,  any interest in
   any  Certificate  or any other similar  security to any person in any manner,
   (B)  solicited any offer to buy or to accept a pledge,  disposition  or other
   transfer of any  Certificate,  any interest in any  Certificate  or any other
   similar security from any person in any manner,  (C) otherwise  approached or
   negotiated with respect to any  Certificate,  any interest in any Certificate
   or any other  similar  security  with any person in any manner,  (D) made any
   general  solicitation by means of general  advertising or in any other manner
   with  respect to any  Certificate,  any  interest in any  Certificate  or any
   similar security,  or (E) taken any other action, that (in the case of any of
   the acts  described  in clauses (A) through (E) above)  would  constitute  or
   result in a  violation  of the  Securities  Act or any state  securities  law
   relating to or in connection with the issuance of the Certificates or require
   registration  or  qualification  pursuant to the  Securities Act or any state
   securities law of any Certificate  not otherwise  intended to be a Registered
   Certificate.  In addition,  the Seller will not act, nor has it authorized or
   will it authorize any person to act, in any manner set forth in the foregoing
   sentence with respect to any of the  Certificates or interests  therein.  For
   purposes of this paragraph  4(b)(viii),  the term "similar security" shall be
   deemed to include,  without  limitation,  any  security  evidencing  or, upon
   issuance,  that would have evidenced an interest in the Mortgage Loans or any
   substantial number thereof.

     (ix) Insofar as it relates to the Mortgage Loans, the information set forth
   on pages A-1 through A-12, inclusive, of Annex A to the Prospectus Supplement
   (as defined in Section 9) (the "Loan  Detail") and, to the extent  consistent
   therewith,  the  information  set  forth  on  the  diskette  attached  to the
   Prospectus  Supplement and the accompanying  prospectus (the "Diskette"),  is
   true and  correct  in all  material  respects.  Insofar  as it relates to the
   Mortgage  Loans  and/or the Seller and does not  represent a  restatement  or
   aggregation of the information on the Loan Detail,  the information set forth
   in the  Prospectus  Supplement  and the  Memorandum (as defined in Section 9)
   under the headings  "Summary of Prospectus  Supplement--The  Mortgage Loans",
   "Risk  Factors--The  Mortgage Loans" and  "Description of the Mortgage Pool",
   set  forth on Annex A to the  Prospectus  Supplement  and (to the  extent  it
   contains  information  consistent with that on such Annex A) set forth on the
   Diskette, does not contain any untrue statement of a material fact or (in the
   case of the  Memorandum,  when  read  together  with  the  other  information
   specified  therein as being  available for review by investors) omit to state
   any material fact necessary to make the statements  therein,  in light of the
   circumstances under which they were made, not misleading.

     (x) No consent, approval, authorization or order of, registration or filing
   with, or notice to, any  governmental  authority or court is required,  under
   federal or state law (including, with respect to any bulk sale laws), for the
   execution,  delivery and performance of or compliance by the Seller with this
   Agreement, or the consummation by the Seller of any transaction  contemplated
   hereby,  other  than (1) the filing or  recording  of  financing  statements,
   instruments of assignment and other similar documents necessary in connection
   with the  Seller's  sale of the  Mortgage  Loans to the  Purchaser,  (2) such
   consents, approvals, authorizations,  qualifications,  registrations, filings
   or  notices  as have  been  obtained  or made and (3)  where the lack of such
   consent,  approval,  authorization,  qualification,  registration,  filing or
   notice would not have a material  adverse  effect on the  performance  by the
   Seller under this Agreement.

     (c) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties made pursuant to and set forth in subsection (b)
above which materially and adversely affects the interests of the Purchaser or a
breach of any of the  representations and warranties made pursuant to subsection
(a) above and set forth in Exhibit C which materially and adversely  affects the
value of any  Mortgage  Loan or the  interests  therein of the  Purchaser or its
successors  and  assigns  (including,  without  limitation,  the Trustee and the
holders of the  Certificates),  the party  discovering  such  breach  shall give
prompt written notice to the other party hereto.

     SECTION 5.  Representations, Warranties and Covenants of the Purchaser.
                 ----------------------------------------------------------

     (a) The Purchaser,  as of the date hereof,  hereby  represents and warrants
to, and covenants with, the Seller that:

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

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

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

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

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

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

     (vii) The Purchaser has not dealt with any broker, investment banker, agent
   or other  person,  other  than the  Seller,  the  Underwriters,  the  Initial
   Purchasers  and their  respective  affiliates,  that may be  entitled  to any
   commission or  compensation in connection with the sale of the Mortgage Loans
   or the consummation of any of the transactions contemplated hereby.

     (viii) No consent,  approval,  authorization  or order of,  registration or
   filing with, or notice to, any  governmental  authority or court is required,
   under federal or state law, for the execution, delivery and performance of or
   compliance by the Purchaser with this Agreement,  or the  consummation by the
   Purchaser  of any  transaction  contemplated  hereby,  other  than  (1)  such
   consents, approvals, authorizations,  qualifications,  registrations, filings
   or  notices  as have  been  obtained  or made and (2)  where the lack of such
   consent,  approval,  authorization,  qualification,  registration,  filing or
   notice would not have a material  adverse  effect on the  performance  by the
   Purchaser under this Agreement.

     (b) Upon  discovery by any of the parties  hereto of a breach of any of the
representations  and warranties  set forth above which  materially and adversely
affects the  interests of the Seller,  the party  discovering  such breach shall
give prompt written notice to the other party hereto.

     SECTION 6.  Repurchases.
                 -----------

     (a) Upon  discovery by any of the parties  hereto of any Defect (as defined
in the Pooling and Servicing  Agreement) in respect of the Mortgage File for any
Mortgage  Loan or a breach of any  representation  or warranty  made pursuant to
Section 4(a) and set forth in Exhibit C, which Defect or breach, as the case may
be,  materially  and  adversely  affects the value of any  Mortgage  Loan or the
interests  therein of the Purchaser or its  successors  and assigns  (including,
without limitation, the Trustee and the holders of the Certificates),  the party
discovering  such  breach or Defect  shall  give  prompt  written  notice to the
Servicer (or the Special Servicer in the case of a Specially  Serviced  Mortgage
Loan) or the  Trustee.  Within 90 days of receipt of notice by the Seller,  from
the Servicer,  the Special Servicer or the Trustee of such breach or Defect, the
Seller  shall cure such  Defect or breach,  as the case may be, in all  material
respects or repurchase the affected Mortgage Loan from the then owner(s) thereof
at the  applicable  Purchase  Price (as  defined in the  Pooling  and  Servicing
Agreement),  on a  whole-loan,  servicing  released  basis,  by  payment of such
Purchase  Price by wire transfer of immediately  available  funds to the account
designated by such owner(s);  provided,  however,  that in lieu of effecting any
such repurchase, the Seller will be permitted to deliver a Qualifying Substitute
Mortgage  Loan and to pay a cash  amount  equal to the  applicable  Substitution
Shortfall  Amount,  subject  to the  terms and  conditions  of the  Pooling  and
Servicing  Agreement.  Conveyance of such Mortgage  Loans shall be made free and
clear of all Liens and encumbrances  created or suffered by the Purchaser or any
subsequent holder.

     If the Seller is notified of a Defect in any Mortgage File that corresponds
to  information  set forth in the  Mortgage  Loan  Schedule,  the  Seller  shall
promptly correct such Defect and provide a new, corrected Mortgage Loan Schedule
to the  Purchaser,  which  corrected  Mortgage Loan Schedule  shall be deemed to
amend and replace the existing Mortgage Loan Schedule for all purposes.

     (b)  Notwithstanding  Section  6(a),  within  90  days  of the  earlier  of
discovery or receipt of notice by the Seller,  from either the  Purchaser or any
successor  or assign  thereof,  that any  Mortgage  Loan does not  constitute  a
"qualified  mortgage"  within  the  meaning of  Section  86OG(a)(3)  of the Code
without  regard to clause  (A)(i) or (ii) thereof,  the Seller shall  repurchase
such  Mortgage Loan from the then owner(s)  thereof at the  applicable  Purchase
Price  by  payment  of such  Purchase  Price  by wire  transfer  of  immediately
available funds to the account designated by such owner(s);  provided,  however,
that in lieu of effecting any such  repurchase,  the Seller will be permitted to
deliver a Qualifying  Substitute Mortgage Loan and to pay a cash amount equal to
the  applicable   Substitution  Shortfall  Amount,  subject  to  the  terms  and
conditions of the Pooling and Servicing Agreement.

     (c) In connection  with any  repurchase of or  substitution  for a Mortgage
Loan  contemplated  by this Section 6, the then  owner(s)  thereof  shall tender
promptly or cause to be tendered  promptly  to the  Seller,  upon  delivery of a
receipt  executed by the Seller,  the related  Mortgage File and Servicing File,
and each document that constitutes a part of the Mortgage File that was endorsed
or assigned to the  Purchaser or the Trustee  shall be endorsed or assigned,  as
the case may be, to the Seller in the same manner.  The form and  sufficiency of
all such instruments and certificates shall be the responsibility of the Seller.

     (d) Except as provided in Section  2(b),  this  Section 6 provides the sole
remedies available to the Purchaser,  and its successors and assigns (including,
without limitation,  the Trustee and the holders of the Certificates) respecting
any Defect in a Mortgage  File or any breach of any  representation  or warranty
made pursuant to Section 4(a) and set forth in Exhibit C, or in connection  with
the  circumstances  described  in Section  6(b).  If the Seller  defaults on its
obligations to cure, to repurchase,  or to substitute  for, any Mortgage Loan in
accordance  with  Section 6(a) or 6(b) or disputes its  obligation  to cure,  to
repurchase,  or to substitute  for, any Mortgage Loan in accordance  with either
such  subsection,  the  Purchaser  or its  successors  and assigns may take such
action as is  appropriate  to enforce  such payment or  performance,  including,
without limitation,  the institution and prosecution of appropriate proceedings.
To the  extent the  Purchaser  prevails  in such  proceeding,  the Seller  shall
reimburse the Purchaser  for all  necessary  and  reasonable  costs and expenses
incurred in connection  with the enforcement of such obligation of the Seller to
cure, to repurchase,  or to substitute for, any Mortgage Loan in accordance with
Section 6(a) or 6(b).

     SECTION 7.  Closing.
                 -------

     The closing of the purchase and sale of the Mortgage Loans (the  "Closing")
shall be held at the offices of Cadwalader,  Wickersham & Taft, 100 Maiden Lane,
New York, New York 10038 at 10:00 a.m., New York City time, on the Closing Date.

     The Closing shall be subject to each of the following conditions:

     (i) All of the  representations  and  warranties  of the  Seller  specified
   herein shall be true and correct as of the Closing  Date,  and the  Aggregate
   Cut-off Date Balance shall be within the range permitted by Section 1 of this
   Agreement;

     (ii) All  documents  specified in Section 8 (the "Closing  Documents"),  in
   such forms as are agreed upon and acceptable to the Purchaser,  shall be duly
   executed  and  delivered  by all  signatories  as  required  pursuant  to the
   respective terms thereof;

     (iii) The Seller shall have  delivered  and  released to the  Trustee,  the
   Purchaser or the Purchaser's  designee, as the case may be, all documents and
   funds required to be so delivered pursuant to Section 2;

     (iv) The result of any  examination  of the  Mortgage  Files and  Servicing
   Files performed by or on behalf of the Purchaser  pursuant to Section 3 shall
   be satisfactory to the Purchaser in its reasonable determination;

     (v) All  other  terms  and  conditions  of this  Agreement  required  to be
   complied  with on or before the Closing Date shall have been  complied  with,
   and the Seller shall have the ability to comply with all terms and conditions
   and  perform  all duties and  obligations  required  to be  complied  with or
   performed after the Closing Date;

     (vi) The  Seller  shall  have paid or  agreed  to pay all  fees,  costs and
   expenses payable by it to the Purchaser pursuant to this Agreement; and

     (vii)  Neither the  Underwriting  Agreement  nor the  Certificate  Purchase
   Agreement shall have been terminated in accordance with its terms.

     Both parties  agree to use their best efforts to perform  their  respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
Mortgage Loans on the Closing Date.

     SECTION 8.  Closing Documents.
                 -----------------

     The Closing Documents shall consist of the following:

     (a) This  Agreement  duly  executed and  delivered by the Purchaser and the
Seller;

     (b) An  Officer's  Certificate  substantially  in the form of  Exhibit  D-1
hereto,  executed by the Secretary or an assistant  secretary of the Seller, and
dated the Closing Date,  and upon which the Purchaser and each  Underwriter  may
rely, attaching thereto as exhibits the organizational documents of the Seller;

     (c) A  certificate  of  legal  existence  regarding  the  Seller  from  the
Secretary  of State for the State of  Delaware,  dated not earlier  than 30 days
prior to the Closing Date;

     (d) A certificate  of the Seller  substantially  in the form of Exhibit D-2
hereto,  executed by an executive officer or authorized  signatory of the Seller
and dated the Closing Date,  and upon which the  Purchaser and each  Underwriter
may rely;

     (e) Written  opinions of counsel for the Seller,  substantially in the form
of Exhibits D-3A and D-3B hereto and subject to such reasonable  assumptions and
qualifications  as may be requested by counsel for the Seller and  acceptable to
counsel for the Purchaser, dated the Closing Date and addressed to the Purchaser
and each Underwriter;

     (f) Any other  opinions of counsel for the Seller  reasonably  requested by
the Rating Agencies in connection with the issuance of the Certificates, each of
which shall include the Purchaser and each Underwriter as an addressee; and

     (g) Such further certificates,  opinions and documents as the Purchaser may
reasonably request.

     SECTION 9.  Indemnification.
                 ---------------

     (a) The Seller  agrees to indemnify and hold  harmless the  Purchaser,  its
officers  and  directors,  and each person,  if any, who controls the  Purchaser
within the meaning of either  Section 15 of the  Securities Act or Section 20 of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  against
any and all losses, claims,  damages or liabilities,  joint or several, to which
they or any of them may become  subject under the  Securities  Act, the Exchange
Act or other  federal or state  statutory  law or  regulation,  at common law or
otherwise, insofar as such losses, claims, damages or liabilities (or actions in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Prospectus Supplement,  the
Memorandum, the Diskette or, insofar as they are required to be filed as part of
the Registration  Statement pursuant to the No-Action Letters, any Computational
Materials or ABS Term Sheets with respect to the Registered Certificates,  or in
any revision or amendment thereof or supplement  thereto, or arise out of or are
based  upon  the  omission  or  alleged  omission  (in  the  case  of  any  such
Computational  Materials or ABS Term Sheets,  when read  together with the other
information  specified  therein as being  available  for review by investors) to
state therein a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  but only if and to the extent  that (i) any such untrue
statement or alleged untrue  statement is with respect to information  regarding
the Mortgage  Loans  contained  in the Loan Detail or, to the extent  consistent
therewith,  the Diskette,  or (ii) any such untrue  statement or alleged  untrue
statement  or  omission  or alleged  omission  is with  respect  to  information
regarding  the  Seller  or  the  Mortgage  Loans  contained  in  the  Prospectus
Supplement  or  the  Memorandum  under  the  headings   "Summary  of  Prospectus
Supplement--The  Mortgage  Loans",  "Risk  Factors--The  Mortgage  Loans" and/or
"Description  of the Mortgage  Pool" or  contained on Annex A to the  Prospectus
Supplement  (exclusive  of the  Loan  Detail),  and  such  information  does not
represent a restatement  or  aggregation  of  information  contained in the Loan
Detail;  or (iii) such untrue statement,  alleged untrue statement,  omission or
alleged  omission arises out of or is based upon reliance on the accuracy of the
representations  and  warranties  of the Seller set forth in or made pursuant to
Section  4(b);  provided,  that the  indemnification  provided by this Section 9
shall not apply to the extent that such untrue  statement of a material  fact or
omission of a material fact necessary to make the  statements  made, in light of
the circumstances in which they were made, not misleading,  was made as a result
of an error in the manipulation of, or calculations based upon, the Loan Detail.
This indemnity  agreement will be in addition to any liability  which the Seller
may otherwise have.

     For  purposes of the  foregoing,  "Registration  Statement"  shall mean the
registration  statement  No.  333-08328  filed  by the  Purchaser  on Form  S-3,
including  without  limitation  exhibits  thereto and  information  incorporated
therein by reference;  "Prospectus"  shall mean the  prospectus  dated March 16,
1998, as supplemented by the Prospectus Supplement; "Prospectus Supplement shall
mean the prospectus  supplement  dated March 24, 1998 relating to the Registered
Certificates;  "Memorandum"  shall mean the private  placement  memorandum dated
March 24,  1998,  relating to the  Non-Registered  Certificates;  "Computational
Materials" shall have the meaning assigned thereto in the no-action letter dated
May 20, 1994 issued by the Division of Corporation Finance of the Securities and
Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation
1, Kidder,  Peabody & Co. Incorporated,  and Kidder Structured Asset Corporation
and  the  no-action  letter  dated  May  27,  1994  issued  by the  Division  of
Corporation  Finance  of the  Commission  to the Public  Securities  Association
(together,  the "Kidder Letters");  and "ABS Term Sheets" shall have the meaning
assigned  thereto in the no-action  letter dated February 17, 1995 issued by the
Division  of  Corporation  Finance of the  Commission  to the Public  Securities
Association  (the "PSA  Letter"  and,  together  with the  Kidder  Letters,  the
"No-Action Letters").

     (b) Promptly after receipt by any person entitled to indemnification  under
this Section 9 (each, an "Indemnified  Party") of notice of the  commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "Indemnifying  Party") under this Section 9, notify
the Indemnifying Party in writing of the commencement  thereof; but the omission
to notify the Indemnifying  Party will not relieve it from any liability that it
may have to any  Indemnified  Party otherwise than under this Section 9. In case
any such action is brought  against any  Indemnified  Party and it notifies  the
Indemnifying Party of the commencement  thereof,  the Indemnifying Party will be
entitled to participate  therein, and to the extent that it may elect by written
notice delivered to the Indemnified Party promptly after receiving the aforesaid
notice from such Indemnified Party, to assume the defense thereof,  with counsel
reasonably  satisfactory to such Indemnified Party;  provided,  however, that if
the  defendants in any such action  include both the  Indemnified  Party and the
Indemnifying  Party and the  Indemnified  Party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
Indemnified  Parties that are different from or additional to those available to
the Indemnifying  Party, the Indemnified Party or Indemnified Parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
Indemnified  Party or  Indemnified  Parties.  Upon  receipt  of notice  from the
Indemnifying  Party to such  Indemnified  Party of its  election  to assume  the
defense of such action and approval by the Indemnified  Party of counsel,  which
approval will not be unreasonably  withheld,  the Indemnifying Party will not be
liable for any legal or other expenses subsequently incurred by such Indemnified
Party in connection with the defense thereof,  unless (i) the Indemnified  Party
shall have employed  separate  counsel in connection with the assertion of legal
defenses in  accordance  with the proviso to the  preceding  sentence  (it being
understood,  however,  that the  Indemnifying  Party shall not be liable for the
expenses of more than one separate  counsel,  approved by the  Purchaser and the
Indemnifying Party,  representing all the Indemnified Parties under Section 9(a)
and Section 1 of the  Underwriting  Agreement  who are parties to such  action),
(ii)  the  Indemnifying   Party  shall  not  have  employed  counsel  reasonably
satisfactory to the Indemnified  Party to represent the Indemnified Party within
a  reasonable  time  after  notice of  commencement  of the  action or (iii) the
Indemnifying  Party has authorized the employment of counsel for the Indemnified
Party at the expense of the  Indemnifying  Party; and except that, if clause (i)
or (iii) is applicable,  such liability  shall only be in respect of the counsel
referred to in such clause (i) or (iii).  Unless it shall  assume the defense of
any proceeding, the Indemnifying Party shall not be liable for any settlement of
any proceeding  effected without its written consent (which consent shall not be
unreasonably withheld),  but if settled with such consent or if there shall be a
final judgment for the plaintiff, the Indemnifying Party agrees to indemnify the
Indemnified  Party,  but only to the extent  provided in  paragraph  (a) of this
Section 9, from and against any loss or liability  by reason of such  settlement
or judgment. If the Indemnifying Party assumes the defense of any proceeding, it
shall be entitled to settle such  proceeding with the consent of the Indemnified
Party, which consent shall not be unreasonably  withheld or delayed, or, if such
settlement  provides for release of the Indemnified Party in connection with all
matters  relating  to  the  proceeding  which  has  been  asserted  against  the
Indemnified  Party in such  proceeding by the other parties to such  settlement,
without the consent of the Indemnified Party.

     (c)  If  the  indemnification  provided  for in  this  Section  9 is due in
accordance  with  its  terms  but  is for  any  reason  held  by a  court  to be
unavailable to an Indemnified Party on grounds of policy or otherwise,  then the
Indemnifying  Party,  in lieu of  indemnifying  such  Indemnified  Party,  shall
contribute to the amount paid or payable by such  Indemnified  Party as a result
of such  losses,  claims,  damages  or  liabilities,  in such  proportion  as is
appropriate  to reflect the relative  fault of the  Indemnified  Parties and the
Indemnifying  Parties in  connection  with the  statements  or  omissions  which
resulted in such losses,  claims,  damages or liabilities,  as well as any other
relevant equitable considerations. The relative fault of the Indemnified Parties
and the  Indemnifying  Parties  shall be determined by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such parties.

     (d) The  Purchaser  and the  Seller  agree  that it  would  not be just and
equitable if  contribution  pursuant to Section 9(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 9(c) above. The amount paid or payable
by an  Indemnified  Party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 9 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
action or claim,  except  where the  Indemnified  Party is required to bear such
expenses pursuant to this Section 9, which expenses the Indemnifying Party shall
pay as and when incurred, at the request of the Indemnified Party, to the extent
that the Indemnifying  Party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the Indemnifying Party are subsequently determined to
not be required to be borne by the Indemnifying Party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

     (e) The indemnity and contribution  agreements  contained in this Section 9
shall  remain  operative  and in full  force and  effect  regardless  of (i) any
termination of this Agreement,  (ii) any  investigation  made by any Indemnified
Party, and (iii) acceptance of and payment for any of the Certificates.

     SECTION 10.  Costs.
                  -----

     Costs relating to the  transactions  contemplated  hereby shall be borne by
the respective parties hereto in accordance with the Allocation Agreement.

     SECTION 11.  Notices.
                  -------

     All demands,  notices and communications  hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered to or mailed, by
certified  mail,  postage  prepaid,  by overnight  mail or courier  service,  or
transmitted  by facsimile and confirmed by a similar mailed  writing,  if to the
Purchaser,  addressed to Deutsche  Mortgage & Asset Receiving  Corporation,  One
International  Place,  Room 520,  Boston,  Massachusetts  02110,  Attention:  R.
Douglas Donaldson,  facsimile no. (617) 951-7650,  with a copy to Anna H. Glick,
Esq., Cadwalader,  Wickersham & Taft, 100 Maiden Lane, New York, New York 10038,
facsimile no. (212) 504-6666,  or such other address or facsimile  number as may
hereafter be furnished to the Seller in writing by the Purchaser;  and if to the
Seller,  addressed to Red Mountain Funding,  L.L.C.,  420 North 20th Street, 9th
Floor, Birmingham,  Alabama 35203, Attention: Lawrence Katz, Fax: (205) 254-4705
with a copy to: ContiTrade Services, LLC, 277 Park Avenue, 38th Floor, New York,
NY 10172,  Attention:  Susan  Valenti,  Fax:  (212)  953-0406,  or to such other
address  or  facsimile  number as the  Seller  may  designate  in writing to the
Purchaser.

     SECTION 12.  Third Party Beneficiaries.
                  -------------------------

     Each of the officers,  directors  and  controlling  persons  referred to in
Section 9 hereof is an intended  third party  beneficiary  of the  covenants and
indemnities  of the  Seller  set  forth in  Section 9 of this  Agreement.  It is
acknowledged  and agreed that such covenants and  indemnities may be enforced by
or on behalf of any such person or entity  against the Seller to the same extent
as if it were a party hereto.

     SECTION 13. Representations, Warranties and Agreements to Survive Delivery.
                 --------------------------------------------------------------

     All representations, warranties and agreements contained in this Agreement,
incorporated herein by reference or contained in the certificates of officers of
the Seller submitted  pursuant hereto,  shall remain operative and in full force
and effect and shall survive delivery of the Mortgage Loans by the Seller to the
Purchaser or its designee.

     SECTION 14.  Severability of Provisions.
                  --------------------------

     Any part, provision, representation, warranty or covenant of this Agreement
that is  prohibited  or  which  is held to be  void or  unenforceable  shall  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
unenforceable  or  is  held  to be  void  or  unenforceable  in  any  particular
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
particular  jurisdiction  shall  not  invalidate  or render  unenforceable  such
provision in any other jurisdiction.  To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

     SECTION 15.  Counterparts.
                  ------------

     This Agreement may be executed in any number of counterparts, each of which
shall be deemed to be an original,  but all of which together  shall  constitute
one and the same instrument.

     SECTION 16.  GOVERNING LAW.
                  -------------

     THIS AGREEMENT AND THE RIGHTS, DUTIES,  OBLIGATIONS AND RESPONSIBILITIES OF
THE PARTIES  HERETO SHALL BE GOVERNED IN  ACCORDANCE  WITH THE INTERNAL LAWS AND
DECISIONS OF THE STATE OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAW PRINCIPLES
EXCEPT THAT THE PARTIES  HERETO INTEND THAT THE  PROVISIONS OF SECTION 5-1401 OF
THE NEW YORK GENERAL OBLIGATIONS LAW SHALL APPLY TO THIS AGREEMENT.

     SECTION 17.  Further Assurances.
                  ------------------

     The Seller and the Purchaser agree to execute and deliver such  instruments
and take  such  further  actions  as the  other  party  may,  from time to time,
reasonably  request in order to  effectuate  the  purposes  and to carry out the
terms of this Agreement.

     SECTION 18.  Successors and Assigns.
                  ----------------------

     The rights and  obligations of the Seller under this Agreement shall not be
assigned  by the Seller  without  the prior  written  consent of the  Purchaser,
except that any person into which the Seller may be merged or  consolidated,  or
any  corporation  or other  entity  resulting  from any  merger,  conversion  or
consolidation to which the Seller is a party, or any person succeeding to all or
substantially  all of the business of the Seller,  shall be the successor to the
Seller hereunder.  The Purchaser has the right to assign its interest under this
Agreement, in whole or in part, as may be required to effect the purposes of the
Pooling and Servicing  Agreement,  and the assignee shall, to the extent of such
assignment,  succeed to the rights and  obligations  hereunder of the Purchaser.
Subject to the foregoing,  this Agreement shall bind and inure to the benefit of
and be  enforceable  by the  Seller  and  the  Purchaser,  and  their  permitted
successors and assigns, and the indemnified parties referred to in Section 9.

     SECTION 19.  Amendments.
                  ----------

     No term or provision of this Agreement may be amended,  waived, modified or
in any way altered, unless such amendment, waiver, modification or alteration is
in writing and signed by a duly  authorized  officer of the party  against  whom
such amendment,  waiver, modification or alteration is sought to be enforced. In
addition,  this  Agreement  may not be changed in any manner  which would have a
material adverse effect on any third party  beneficiary  under Section 12 hereof
without the prior consent of that person.



<PAGE>


     IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names to
be signed hereto by their  respective  duly  authorized  officers as of the date
first above written.


                                    RED MOUNTAIN FUNDING L.L.C.


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


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


                                    DEUTSCHE MORTGAGE & ASSET
                                    RECEIVING CORPORATION


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

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

     The  Mortgage  Loan  Schedule  shall set forth,  among  other  things,  the
following information with respect to each Mortgage Loan:

     (a)  the loan number;

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

     (c)   the  Mortgage  Rate in  effect  as of the  Cut-off  Date and that the
Mortgage Loan is a fixed rate Mortgage Loan;

     (d)  the original principal balance;

     (e)  the Stated Principal Balance as of the Cut-off Date;

     (f)  the (A) Maturity Date for each Mortgage  Loan, and (B) with respect to
each Mortgage Loan with an Anticipated Repayment Date, the Anticipated Repayment
Date;

     (g)  the Due Date;

     (h)  whether such Mortgage Loan has an Anticipated Repayment Date;

     (i)  the Primary Servicing Fee Rate;

     (j)  whether the Mortgage Loan is an Actual/360 Loan or an Actual/365 Loan;
and

     (k)  whether such Mortgage Loan is a Healthcare Loan.

The Mortgage Loan Schedule shall also set forth the aggregate  Stated  Principal
Balance as of the Cut-off Date for all of the Mortgage  Loans.  Such list may be
in the  form of more  than  one  list,  collectively  setting  forth  all of the
information required. Certain of the above-referenced items are described on the
Mortgage Loan Schedule attached hereto.  Certain of the  above-referenced  items
are  described  on Exhibit B-1 and  Exhibit  B-2 to the  Pooling  and  Servicing
Agreement  and are  incorporated  by reference  into the Mortgage  Loan Schedule
attached hereto.
<PAGE>
<TABLE>
<CAPTION>
                                                                            Cut-Off Date
  Loan     Loan                                                              Principal
 Seller   Number   Property Name                                              Balance
 ------   ------   -------------                                              -------

<S>       <C>      <C>                                                      <C>       
  RMF     TSAR01   Trolley Station Shopping Center                           12,258,387
  RMF     VDC001   Las Villas De Carlsbad                                    11,937,167
  RMF     HCC011   Easthaven Care Center                                     9,898,453
  RMF     WMAR01   Wal-Mart Supercenter                                      9,122,871
  RMF     SCA001   Stonecourt Apartments                                     8,868,778
  RMF     HCC005   Rivermont Convalescent and Nursing Center                 8,780,886
  RMF     HCC002   Sycamore View Nursing Home                                8,381,755
  RMF     HCC003   Woodland Village Care Center                              8,142,276
  RMF     HCC013   Fentress County Nursing Home                              7,734,537
  RMF     LCC001   Life Care Centers of Scottsdale                           7,484,433
  RMF     SHA003   Squire Hill Apartments, Phase I - Charlottesville         7,226,803
  RMF     HIFH01   Holiday Inn I -65/Oxmoor Road                             6,483,862
  RMF     SOA001   Stanford Oaks Apartments                                  6,174,569
  RMF     PCAR01   Park Centre Commons                                       5,984,328
  RMF     SHA002   Squire Hill Apartments - Harrisonburg                     5,980,802
  RMF     CLP001   Clipper Home of Portsmouth                                4,788,063
  RMF     SPUR01   South Pointe @  Town Lake Shopping Center                 4,782,819
  RMF     AVA002   The Bethany Health Care Center                            4,616,083
  RMF     HCC009   Heritgage Manor of Springfield                            4,310,617
  RMF     AVA001   The Trevecca Health Care Center                           4,189,185
  RMF     HCC015   Belen Health Care Center                                  4,002,922
  RMF     CAN003   Cresthaven Nursing Residence                              3,880,941
  RMF     MSMF01   Madison Station Apartments, Inc.                          3,792,994
  RMF     CLP004   Langdon Place of Nashua                                   3,759,223
  RMF     TCAR01   Taylorville  Corners                                      3,682,444
  RMF     CLP005   Clipper Home of Rochester                                 3,600,940
  RMF     CAN006   Oakwood Manor                                             3,582,407
  RMF     PVE001   Parc View Estates                                         3,570,786
  RMF     MTV001   Mountview Retirement Residence                            3,480,771
  RMF     BLR001   Chatsworth Health Care Center                             3,421,604
  RMF     BLR002   Fairburn Health Care Center                               3,421,604
  RMF     CLP002   Clipper Home of Wolfeboro                                 3,403,086
  RMF     HCC008   Standing Stone Health Care Center                         3,275,118
  RMF     JFFR01   Just For Feet - Shafer Plaza                              3,129,039
  RMF     YVMF01   Yorkshire Village Duplexes and Townhomes                  3,034,541
  RMF     CLP006   Clipper Home of North Conway                              2,888,666
  RMF     DMV001   Des Moines Vista Retirement Center                        2,490,099
  RMF     HLA001   Hidden Lake Townhomes                                     2,341,929
  RMF     CAN002   Renaissance Care Center                                   1,996,869
  RMF     FRH001   Forest Hills Care Center                                  1,995,555
  RMF     BWA001   Bremner Woods Apartments Phase I                          1,993,601
  RMF     EDFR02   Eckerd Drugs Store                                        1,862,615
  RMF     CLP003   Goodwin's of Exeter                                       1,840,041
  RMF     ITUR01   The Crossing at Indian Trail                              1,192,389
  RMF     EDFR01   Eckerd Drugs Store                                         994,792
  RMF     FSUR01   Franklin Station                                           993,658
  RMF     HVFR01   Hollywood Video Store - Jacksonville                       969,466

                   Total                                                   221,744,773
</TABLE>

<PAGE>





                                    EXHIBIT B

                                THE MORTGAGE FILE

     The "Mortgage  File" for any Mortgage Loan shall,  subject to Section 2(b),
collectively consist of the following documents:

          (i)       the  original  Note,  endorsed by the most  recent  endorsee
                    prior to the Trustee or, if none, by the Originator, without
                    recourse,  either in blank or to the order of the Trustee in
                    the following  form:  "Pay to the order of LaSalle  National
                    Bank,  as trustee  for the  registered  holders of  Deutsche
                    Mortgage   &   Asset   Receiving    Corporation,    Mortgage
                    Pass-Through    Certificates,    Series   1998-C1,   without
                    recourse";

          (ii)      the original or a copy of the Mortgage  and, if  applicable,
                    the  originals  or  copies  of any  intervening  assignments
                    thereof  showing a  complete  chain of  assignment  from the
                    Originator of the Mortgage Loan to the most recent  assignee
                    of record thereof prior to the Trustee, if any, in each case
                    with evidence of recording indicated thereon;

          (iii)     an original assignment of the Mortgage,  in recordable form,
                    executed by the most recent assignee of record thereof prior
                    to the Trustee  or, if none,  by the  Originator,  either in
                    blank or in favor of the Trustee (in such capacity);

          (iv)      the original or a copy of the related  Assignment of Leases,
                    Rents and Profits (if such item is a document  separate from
                    the Mortgage) and, if applicable, the originals or copies of
                    any intervening assignments thereof showing a complete chain
                    of  assignment  from the  Originator of the Mortgage Loan to
                    the most  recent  assignee  of record  thereof  prior to the
                    Trustee,  if any, in each case with  evidence  of  recording
                    thereon;

          (v)       an original  assignment of any related Assignment of Leases,
                    Rents and Profits (if such item is a document  separate from
                    the  Mortgage),  in  recordable  form,  executed by the most
                    recent  assignee of record  thereof prior to the Trustee or,
                    if none, by the  Originator,  either in blank or in favor of
                    the  Trustee (in such  capacity),  which  assignment  may be
                    included as part of the corresponding assignment of Mortgage
                    referred to in clause (iii) above;

          (vi)      an original or copy of any related  security  agreement  (if
                    such item is a document  separate from the Mortgage) and, if
                    applicable,  the  originals  or  copies  of any  intervening
                    assignments  thereof  showing a complete chain of assignment
                    from the  Originator of the Mortgage Loan to the most recent
                    assignee of record thereof prior to the Trustee, if any;

          (vii)     an original assignment of any related security agreement (if
                    such item is a document separate from the Mortgage) executed
                    by the most recent  assignee of record  thereof prior to the
                    Trustee or, if none, by the  Originator,  either in blank or
                    in favor of the Trustee (in such capacity), which assignment
                    may be included as part of the  corresponding  assignment of
                    Mortgage referred to in clause (iii) above;

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

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

          (x)       the original or a copy of any guaranty of the obligations of
                    the  mortgagor  under the Mortgage Loan together with (A) if
                    applicable,  the  original  or  copies  of  any  intervening
                    assignments  of such  guaranty  showing a complete  chain of
                    assignment  from the  Originator of the Mortgage Loan to the
                    most recent assignee  thereof prior to the Trustee,  if any,
                    and (B) an original  assignment of such guaranty executed by
                    the most recent assignee thereof prior to the Trustee or, if
                    none, by the Originator;

          (xi)      (A) file or certified copies of any UCC financing statements
                    and  continuation  statements  which  were filed in order to
                    perfect  (and  maintain  the  perfection  of)  any  security
                    interest  held by the  Originator  of the Mortgage Loan (and
                    each  assignee of record prior to the Trustee) in and to the
                    personalty of the  mortgagor at the  Mortgaged  Property (in
                    each case with evidence of filing thereon) and which were in
                    the  possession of the Seller (or its agent) at the time the
                    Mortgage  Files were delivered to the Trustee and (B) if any
                    such  security  interest  is  perfected  and the earlier UCC
                    financing statements and continuation statements were in the
                    possession of the Seller, a UCC financing statement executed
                    by the most recent  assignee of record  prior to the Trustee
                    or, if none, by the  Originator,  evidencing the transfer of
                    such security  interest,  either in blank or in favor of the
                    Trustee;

          (xii)     the  original  or a copy  of the  power  of  attorney  (with
                    evidence of recording  thereon,  if appropriate)  granted by
                    the  Mortgagor if the  Mortgage,  Note or other  document or
                    instrument  referred  to above  was  signed on behalf of the
                    Mortgagor pursuant to such power of attorney;

          (xiii)    if the  Mortgagor  has a  leasehold  interest in the related
                    Mortgaged  Property,  the  original  ground  lease or a copy
                    thereof;

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

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

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

          (xvii)    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;

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

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

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually received by the Purchaser or the Trustee, such term shall not be deemed
to include such documents and instruments required to be included therein unless
they are actually so received.  The original  assignments referred to in clauses
(iii),  (v), (vii) and (x)(B),  may be in the form of one or more instruments in
recordable form in any applicable filing offices.



<PAGE>





                                    EXHIBIT C

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                     REGARDING THE INDIVIDUAL MORTGAGE LOANS

     With  respect to each  Mortgage  Loan,  the Seller  hereby  represents  and
warrants, as of the date hereinbelow specified or, if no such date is specified,
as of the Closing Date, except as set forth on Schedule C-1 hereto that:

     (i) Ownership of Mortgage Loans.  Immediately prior to the transfer thereof
to the Purchaser,  the Seller had good and marketable title to, and was the sole
owner and holder of, such  Mortgage  Loan,  free and clear of any and all liens,
encumbrances and other interests on, in or to such Mortgage Loan (other than, in
certain  cases,  the right of a  subservicer  to directly  service such Mortgage
Loan).  Such  transfer  validly  assigns  ownership of such Mortgage Loan to the
Purchaser free and clear of any pledge, lien, encumbrance or security interest.

     (ii) Authority to Transfer  Mortgage  Loans.  The Seller has full right and
authority to sell,  assign and transfer such Mortgage  Loan. No provision of the
Note,  Mortgage or other loan document  relating to such Mortgage Loan prohibits
or restricts the Seller's right to assign or transfer such Mortgage Loan.

     (iii) Mortgage Loan Schedule.  The information  pertaining to such Mortgage
Loan set  forth in the  Mortgage  Loan  Schedule  was  true and  correct  in all
material respects as of the Cut-off Date.

     (iv)  Payment  Record.  Such  Mortgage  Loan was not  delinquent  as of the
Cut-off Date (giving effect to any applicable  grace periods),  and has not been
during the  twelve-month  period prior  thereto,  30 days or more  delinquent in
respect of any debt service payment required  thereunder,  without giving effect
to any applicable grace period.

     (v) Permitted Encumbrances.  The related Mortgage constitutes a valid first
lien upon the  related  Mortgaged  Property,  including  all  buildings  located
thereon and all fixtures attached  thereto,  such lien being subject only to (A)
the lien of current real property taxes and assessments not yet due and payable,
(B) covenants,  conditions and restrictions,  rights of way, easements and other
matters  of  public  record,  and (C)  exceptions  and  exclusions  specifically
referred to in the lender's title insurance  policy issued or, as evidenced by a
"marked-up"  commitment,  to be issued in  respect  of such  Mortgage  Loan (the
exceptions  set forth in the  foregoing  clauses (A), (B) and (C)  collectively,
"Permitted   Encumbrances").   The  Permitted  Encumbrances  do  not  materially
interfere with the security intended to be provided by the related Mortgage, the
current  use or  operation  of the  related  Mortgaged  Property  or the current
ability of the Mortgaged Property to generate net operating income sufficient to
service the Mortgage  Loan. If the  Mortgaged  Property is operated as a nursing
facility,  a  hospitality  property or a  multifamily  property,  the  Mortgage,
together  with  any  separate  security  agreement,  similar  agreement  and UCC
financing statement, if any, establishes and creates a first priority, perfected
security interest,  to the extent such security interest can be perfected by the
recordation  of a Mortgage or the filing of a UCC  financing  statement,  in all
personal  property  owned by the  Mortgagor  that is used in, and is  reasonably
necessary to, the operation of the related Mortgaged Property.

     (vi) Title  Insurance.  The lien of the  related  Mortgage is insured by an
ALTA lender's  title  insurance  policy ("Title  Policy"),  or its equivalent as
adopted in the applicable jurisdiction,  issued by a nationally recognized title
insurance company, insuring the originator of such Mortgage Loan, 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 Permitted Encumbrances (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 such loan).  Each Title  Policy (or, if it has yet to be issued,  the
coverage to be  provided  thereby)  is in full force and  effect,  all  premiums
thereon have been paid and, to the Seller's  knowledge,  no material claims have
been made  thereunder  and no claims have been paid  thereunder.  The Seller has
not, by act or omission, done anything that would materially impair the coverage
under such Title Policy.  Immediately  following the transfer and  assignment of
the related  Mortgage Loan to the Trustee,  such Title Policy (or, if it has yet
to be issued,  the coverage to be provided thereby) will inure to the benefit of
the Trustee  without the consent of or notice to the  insurer.  To the  Seller's
actual  knowledge,  the insurer that issued such Title Policy is qualified to do
business in the state in which the related Mortgaged Property is located,

     (vii) No Waivers by Seller of Material Defaults.  The Seller has not waived
any material default,  breach, violation or event of acceleration existing under
the related Mortgage or Note.

     (viii) No Offsets,  Defenses or  Counterclaims.  There is no valid  offset,
defense or counterclaim to such
Mortgage Loan.

     (ix)  Condition  of  Property;  Condemnation.  Except  as set  forth in any
engineering  report  prepared in connection with the origination of (or obtained
in  connection  with or otherwise  following the Seller's  acquisition  of) such
Mortgage Loan,  the related  Mortgaged  Property is, to the Seller's  knowledge,
free and clear of any damage  that would  materially  and  adversely  affect its
value as security for such Mortgage Loan. The Seller has no actual notice of the
commencement of a proceeding for the condemnation of all or any material portion
of the related Mortgaged Property.

     (x) Compliance with Usury Laws. Except with respect to provisions  relating
to default interest,  yield maintenance  charges and prepayment  premiums,  such
Mortgage Loan complied with all  applicable  usury laws in effect at its date of
origination.

     (xi) Full  Disbursement  of Mortgage  Loan  Proceeds.  The proceeds of such
Mortgage Loan have been fully  disbursed and there is no requirement  for future
advances thereunder.

     (xii) Enforceability. The related Note and Mortgage and all other documents
and instruments  evidencing,  guaranteeing,  insuring or otherwise securing such
Mortgage Loan have been duly and properly  executed by the parties thereto,  and
each is the legal, valid and binding obligation of the maker thereof (subject to
any non-recourse provisions contained in any of the foregoing agreements and any
applicable state  anti-deficiency  legislation),  enforceable in accordance with
its terms, except as such enforcement may be limited by bankruptcy,  insolvency,
reorganization,  receivership, moratorium or other laws relating to or affecting
the  rights  of  creditors   generally  and  by  general  principles  of  equity
(regardless of whether such  enforcement is considered in a proceeding in equity
or at  law)  and  excluding  provisions  relating  to  default  interest,  yield
maintenance charges or prepayment premiums.

     (xiii) Insurance.  All improvements upon the related Mortgaged Property are
insured against loss by hazards of extended  coverage in an amount (subject to a
customary  deductible)  at least  equal  to the  lesser  of (1) the  outstanding
principal  balance of such Mortgage Loan, (2) 100% of the full  replacement cost
of the  improvements  located  on such  Mortgaged  Property  and  (3)  the  full
insurable  actual  cash  value  of such  improvements,  and the  related  hazard
insurance policy contains  appropriate  endorsements to avoid the application of
co-insurance   and  does  not  permit   reduction  in  insurance   proceeds  for
depreciation.  If any  portion  of the  improvements  on the  related  Mortgaged
Property was, at the time of the  origination  of such Mortgage Loan, in an area
identified in the Federal Register by the Federal Emergency Management Agency as
having  special  flood  hazards,  and flood  insurance  was  available,  a flood
insurance policy meeting any requirements of the then current  guidelines of the
Federal  Insurance  Administration  is in  effect  with a  generally  acceptable
insurance carrier, in an amount representing coverage not less than the least of
(1) the  outstanding  principal  balance  of such  Mortgage  Loan,  (2) the full
insurable actual cash value of such Mortgaged  Property,  (3) the maximum amount
of  insurance  available  under the National  Flood  Insurance  Act of 1968,  as
amended,  and (4) 100% of the replacement  cost of the  improvements  located on
such Mortgaged  Property.  The Mortgage  requires the Mortgagor to maintain such
insurance  in respect of the  Mortgaged  Property in  addition to  comprehensive
general liability  insurance in amounts generally required by the Seller, and at
least six months rental or business interruption  insurance.  All such insurance
required by the Mortgage to be  maintained is in full force and effect and names
the  Originator,  the  Seller  or their  respective  successors  or  assigns  as
mortgagee, loss payee or additional insured. Each such insurance policy requires
prior notice to the holder of the Mortgage of termination or  cancellation,  and
no such  notice  has been  received,  including  any  notice  of  nonpayment  of
premiums, that has not been cured.

     (xiv) Environmental  Condition.  The related Mortgaged Property was subject
to one or more environmental site assessments,  studies or reviews (or an update
of a  previously  conducted  assessment,  study or  review),  which  was  (were)
performed  on  behalf  of the  Seller,  or as to which the  related  report  was
delivered to the Seller in connection  with its  origination  or  acquisition of
such Mortgage  Loan; and the Seller,  having made no  independent  inquiry other
than  reviewing  the  resulting   report(s)  or  studies  and/or   employing  an
environmental  consultant  to  perform or review  the  assessment(s)  referenced
herein, has no knowledge of any material and adverse environmental conditions or
circumstance  affecting  such  Mortgaged  Property that was not disclosed in the
related  report(s) or studies.  The Seller has not taken any action with respect
to such Mortgage Loan or the related  Mortgaged  Property that could subject the
Purchaser, or its successors and assigns in respect of the Mortgage Loan, to any
liability  under the  Comprehensive  Environmental  Response,  Compensation  and
Liability Act of 1980, as amended  ("CERCLA") or any other  applicable  federal,
state or local  environmental  law,  and the 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 the related Mortgaged Property that was
not disclosed in the related report.  The related  Mortgage or loan documents in
the related  Mortgage File requires the Mortgagor to comply with all  applicable
federal, state and local environmental laws and regulations.

     (xv) No  Cross-Collateralization  with Other Mortgage Loans.  Such Mortgage
Loan is not  cross-collateralized  with  any  mortgage  loan  that  will  not be
included in the Trust Fund.

     (xvi) Waivers and Modifications.  The terms of the related Mortgage and the
Note  have not been  impaired,  waived,  altered  or  modified  in any  material
respect, except as specifically set forth in the related Mortgage File.

     (xvii) Taxes and Assessments.  There are no delinquent taxes, ground rents,
assessments for improvements or other similar  outstanding charges affecting the
related  Mortgaged  Property which are or may become a lien of priority equal to
or  higher  than  the  lien  of the  related  Mortgage.  For  purposes  of  this
representation  and warranty,  real property taxes and assessments  shall not be
considered  unpaid until the date on which interest  and/or  penalties  would be
payable thereon.

     (xviii) Mortgagor's Interest in Mortgaged Property.  Except with respect to
Mortgage  Loans the  Mortgagor  of which is a lessee  under a ground  lease of a
Mortgaged Property or a combination of a ground lease and a fee simple interest,
the interest of the related Mortgagor in the related Mortgaged Property consists
of a fee simple estate in real property.

     (xix) Whole Loan. Except as set forth on Schedule C-1 hereto, each Mortgage
Loan is a whole loan.

     (xx) Valid  Assignment.  The assignment of the related Mortgage referred to
in clause (iii) of Exhibit B constitutes the legal, valid and binding assignment
of such Mortgage from the relevant  assignor to the Trustee.  The  Assignment of
Leases set forth in the  Mortgage or  separate  from the  related  Mortgage  and
related to and delivered in connection  with each Mortgage Loan  establishes and
creates  a  valid,  subsisting  and,  subject  only to  Permitted  Encumbrances,
enforceable  first  priority lien and first  priority  security  interest in the
related  Mortgagor's  interest  in all  leases,  subleases,  licenses  or  other
agreements,  to the extent  permitted  by law,  pursuant  to which any person is
entitled  to occupy,  use or  possess  all or any  portion of the real  property
subject to the related Mortgage, and each assignor thereunder has the full right
to assign the same,  to the extent  permitted by law. The related  assignment of
any Assignment of Leases, not included in a Mortgage,  executed and delivered in
favor of the Trustee is in recordable  form and  constitutes a legal,  valid and
binding  assignment,  sufficient to convey to the assignee  named therein all of
the  assignor's  right,  title and interest in, to and under such  Assignment of
Leases.

     (xxi) Escrows. All escrow deposits relating to such Mortgage Loan that are,
as of the Closing Date, required to be deposited with the mortgagee or its agent
have been so deposited.

     (xxii) No Mechanics' or Materialmen's  Liens. As of the date of origination
of such  Mortgage  Loan and, to the actual  knowledge  of the Seller,  as of the
Closing Date,  the related  Mortgaged  Property was and is free and clear of any
mechanics' and materialmen's liens or liens in the nature thereof which create a
lien prior to that  created by the  related  Mortgage,  except  those  which are
insured against by the Title Policy referred to in (vi) above.

     (xxiii) No Material  Encroachments.  To the  Seller's  knowledge  (based on
surveys and/or title  insurance  obtained in connection  with the origination of
such Mortgage Loan), as of the date of such origination, no improvement that was
included  for the  purpose of  determining  the  appraised  value of the related
Mortgaged  Property at the time of origination of such Mortgage Loan lay outside
the boundaries and building  restriction  lines of such property to any material
extent  (unless  affirmatively  covered  by  the  Title  Policy  referred  to in
paragraph (vi) above),  and no improvements on adjoining  properties  encroached
upon such Mortgaged Property to any material extent. To the Seller's  knowledge,
based upon  opinions of counsel,  endorsement  to such Title Policy and/or other
due diligence  customarily  performed by the Seller, the improvements located on
or forming part of such Mortgaged  Property comply in all material respects with
applicable  zoning  laws and  ordinances  (except  to the  extent  that they may
constitute legal nonconforming uses).

     (xxiv) No Material Default. (A) To the Seller's knowledge,  there exists no
material default,  breach or event of acceleration under the related Mortgage or
Note, and (B) the Seller has not received actual notice of any event (other than
payments  due but not yet  delinquent)  that,  with the  passage of time or with
notice and the expiration of any grace or cure period,  would  constitute such a
material default, breach or event of acceleration;  provided, however, that this
representation  and  warranty  does not  cover any  default,  breach or event of
acceleration  that  specifically  pertains  to any matter  otherwise  covered or
addressed by any other representation and warranty made by the Seller herein.

     (xxv) Inspection. In connection with the origination or acquisition of each
Mortgage Loan, the Seller  inspected or caused to be inspected  (either directly
by the Seller, by its correspondent or by a third party) the Mortgaged Property.

     (xxvi) No Equity  Participation  or  Contingent  Interest.  Except  for any
related Excess Interest,  the Mortgage Loan contains no equity  participation by
the lender,  and does not provide for any  contingent or additional  interest in
the form of participation in the cash flow of the related Mortgaged Property, or
for negative amortization.

     (xxvii) No Advances of Funds.  No holder of the  Mortgage  Loan has, to the
Seller's knowledge,  advanced funds or induced,  solicited or knowingly received
any advance of funds from a party other than the owner of the related  Mortgaged
Property  (other than a tenant  required to make its lease payments  directly to
the holder of the  related  Mortgage  Loan),  directly  or  indirectly,  for the
payment of any amount required by the Mortgage Loan.

     (xxviii) Licenses,  Permits,  Etc. To the Seller's knowledge,  based on due
diligence  customarily performed in the origination of comparable mortgage loans
by the Seller,  as of the date of  origination  of the  Mortgage  Loan,  (i) the
related  Mortgagor  or  operator  of  the  related  Mortgaged  Property  was  in
possession  of all material  licenses,  permits and  authorizations  required by
applicable  laws  for the  ownership  and  operation  of the  related  Mortgaged
Property as it was then operated,  and, (ii) if a related Mortgaged  Property is
improved by a skilled nursing,  congregate care or assisted living facility, the
most recent inspection or survey by governmental authorities having jurisdiction
in connection with such licenses,  permits and  authorizations did not cite such
Mortgaged Property for material  violations (which shall include only "Level IV"
(or equivalent)  violations in the case of skilled nursing  facilities) that had
not been cured or as to which a plan of correction had not been submitted to and
accepted  by  such  governmental  authorities.   To  the  extent  such  facility
participates  in Medicaid or  Medicare,  the Seller has not  received any notice
that such  facility  is not in  compliance  in all  material  respects  with the
requirements of such program, such that such facility's continued  participation
in such program be adversely affected.

     (xxix) Servicing. The servicing and collection practices used by Seller and
its  designees  with  respect  to the  Mortgage  Loan have been in all  material
respects legal, proper and prudent and have met industry standards for servicing
of commercial mortgage loans.

     (xxx)  Customary  Remedies.  The related  Mortgage or Note,  together  with
applicable state law, contains customary and enforceable  provisions (subject to
the  exceptions  set forth in paragraph  (xii)) such as to render the rights and
remedies of the holders thereof adequate for the practical  realization  against
the  related  Mortgaged  Property  of the  principal  benefits  of the  security
intended to be provided thereby.

     (xxxi) The indebtedness  evidenced by a Mortgage Loan is not convertible to
an  ownership  interest  in  the  related  Mortgaged  Property  or  the  related
Mortgagor.

     (xxxii) Insurance and Condemnation  Proceeds. The related Mortgage provides
that  insurance  proceeds and  condemnation  proceeds will be applied  either to
restore or repair  the  Mortgaged  Property,  or to repay the  principal  of the
Mortgage Loan.

     (xxxiii)  LTV.  The gross  proceeds  of each  Mortgage  Loan to the related
Mortgagor at origination did not exceed the  non-contingent  principal amount of
the Mortgage  Loan and either:  (A) such Mortgage Loan is secured by an interest
in real  property  having a fair market value (1) at the date the Mortgage  Loan
was originated at least equal to 80 percent of the original principal balance of
the Mortgage Loan or (2) at the Closing Date at least equal to 80 percent of the
principal balance of the Mortgage Loan on such date;  provided that for purposes
hereof,  the fair  market  value of the real  property  interest  must  first be
reduced  by (X) the  amount of any lien on the real  property  interest  that is
senior to the Mortgage Loan and (Y) a  proportionate  amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is  cross-collateralized  with  such  Mortgage  Loan,  in which  event  the
computation described in clauses (1) and (2) of this paragraph (xxxiii) shall be
made on a pro rata  basis in  accordance  with the  fair  market  values  of the
Mortgaged Properties securing such  cross-collateralized  Mortgage Loans; or (B)
substantially  all the  proceeds  of such  Mortgage  Loan were used to  acquire,
improve or protect the real property  which served as the only security for such
Mortgage  Loan  (other  than a recourse  feature  or other  third  party  credit
enhancement    within   the    meaning   of   Treasury    Regulations    Section
1.86OG-2(a)(1)(ii)).

     (xxxiv)  LTV  and  Significant  Modifications.  If the  Mortgage  Loan  was
"significantly  modified" prior to the Closing Date so as to result in a taxable
exchange  under Section 1001 of the Code, it either (A) was modified as a result
of the default or  reasonably  foreseeable  default of such Mortgage Loan or (B)
satisfies  the  provisions  of  either  clause  (A)(1)  of  paragraph   (xxxiii)
(substituting  the date of the last such  modification for the date the Mortgage
Loan was  originated)  or clause  (A)(2) of paragraph  (xxxiii),  including  the
proviso thereto.

     (xxxv) Litigation.  To the Seller's actual knowledge,  there are no pending
actions,  suits or proceedings by or before any court or governmental  authority
against or affecting  the related  Mortgagor or the related  Mortgaged  Property
that, if determined  adversely to such  Mortgagor or Mortgaged  Property,  would
materially  and  adversely  affect the value of the  Mortgaged  Property  or the
ability of the  Mortgagor to pay  principal,  interest or any other  amounts due
under such Mortgage Loan.

     (xxxvi) Leasehold Estate.  Each Mortgaged  Property consists of the related
Mortgagor's fee simple estate in real estate or, if the related Mortgage Loan is
secured in whole or in part by the  interest of a Mortgagor  as a lessee under a
ground  lease  of a  Mortgaged  Property  (a  "Ground  Lease"),  by the  related
Mortgagor's  interest in the Ground Lease but not by the related fee interest in
such Mortgaged  Property (the "Fee Interest") or if the Mortgage Loan is secured
in whole or in part by a Ground Lease and a Fee Interest,  either (1) the ground
lessor's  fee  interest is  subordinated  to the lien of the Mortgage or (2) the
following apply to such Ground Lease:

               (a)  To the actual knowledge of the Seller,  such Ground Lease or
                    a memorandum thereof has been or will be duly recorded; such
                    Ground  Lease  (or the  related  estoppel  letter  or lender
                    protection  agreement between the Seller and related lessor)
                    permits  the  interest  of  the  lessee   thereunder  to  be
                    encumbered  by the related  Mortgage;  and there has been no
                    material  change in the payment  terms of such Ground  Lease
                    since the origination of the related Mortgage Loan, with the
                    exception   of  material   changes   reflected   in  written
                    instruments that are a part of the related Mortgage File;

               (b)  The lessee's interest in such Ground Lease is not subject to
                    any liens or encumbrances  superior to, or of equal priority
                    with, the related  Mortgage,  other than the ground lessor's
                    related fee interest and Permitted Encumbrances;

               (c)  Except as set forth on Schedule C-1 hereto,  the Mortgagor's
                    interest in such Ground Lease is assignable to the Purchaser
                    and its  successors  and assigns upon notice to, but (except
                    in the  case  where  such  consent  cannot  be  unreasonably
                    withheld) without the consent of, the lessor thereunder (or,
                    if such consent is required,  it has been obtained  prior to
                    the Closing  Date) and, in the event that it is so assigned,
                    is further  assignable by the  Purchaser and its  successors
                    and  assigns  upon notice to, but without the need to obtain
                    the consent  of, such lessor  (except in the case where such
                    consent cannot be unreasonably withheld);

               (d)  Such  Ground  Lease is in full  force  and  effect,  and the
                    Seller has  received  no notice that an event of default has
                    occurred thereunder,  and, to the Seller's actual knowledge,
                    there exists no condition  that, but for the passage of time
                    or the giving of notice,  or both,  would result in an event
                    of default under the terms of such Ground Lease;

               (e)  Such Ground Lease, or an estoppel letter or other agreement,
                    requires  the lessor  under such Ground Lease to give notice
                    of any default by the lessee to the mortgagee, provided that
                    the  mortgagee  has  provided  the lessor with notice of its
                    lien in accordance with the provisions of such Ground Lease,
                    and  such  Ground  Lease,  or an  estoppel  letter  or other
                    agreement,  further  provides that no notice of  termination
                    given  under such  Ground  Lease is  effective  against  the
                    mortgagee unless a copy has been delivered to the mortgagee;

               (f)  A   mortgagee   is   permitted  a   reasonable   opportunity
                    (including,   where  necessary,   sufficient  time  to  gain
                    possession  of the  interest of the lessee under such Ground
                    Lease) to cure any default under such Ground Lease, which is
                    curable  after the  receipt  of notice of any such  default,
                    before the  lessor  thereunder  may  terminate  such  Ground
                    Lease;

               (g)  Such  Ground  Lease  has an  original  term  (including  any
                    extension  options set forth therein) which extends not less
                    than  ten  years  beyond  the  Stated  Maturity  Date of the
                    related Mortgage Loan;

               (h)  Except as set forth on Schedule C-1 hereto,  under the terms
                    of  such  Ground  Lease  and  the  related  Mortgage,  taken
                    together,  any  related  insurance  proceeds  other  than in
                    respect  of a total or  substantially  total loss 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 (except in such cases where a provision entitling
                    another party to hold and disburse  such proceeds  would not
                    be  viewed  as   commercially   unreasonable  by  a  prudent
                    commercial  mortgage  lender),  or to  the  payment  of  the
                    outstanding  principal balance of the Mortgage Loan together
                    with any accrued interest thereon;

               (i)  Such  Ground  Lease  does not  impose  any  restrictions  on
                    subletting  which  would  be  viewed,  as  of  the  date  of
                    origination of the related  Mortgage  Loan, as  commercially
                    unreasonable by the Seller; and such Ground Lease contains a
                    covenant that the lessor thereunder is not permitted, in the
                    absence of an uncured  default,  to disturb the  possession,
                    interest or quiet  enjoyment of any subtenant of the lessee,
                    or in any manner,  which would  materially  adversely affect
                    the security provided by the related Mortgage; and

               (j)  Except as set forth on  Schedule  C-1  hereto,  such  Ground
                    Lease requires the lessor to enter into a new lease with the
                    Seller  or its  successors  or  assigns  in the  event  of a
                    termination  of the  Ground  Lease by reason of a default by
                    the Mortgagor under the Ground Lease, including rejection of
                    the Ground Lease in a bankruptcy proceeding.

     (xxxvii)  Deed of Trust.  If the  related  Mortgage  is a deed of trust,  a
trustee,  duly  qualified  under  applicable  law to serve as such,  is properly
designated and serving under such Mortgage.

     (xxxviii)  Lien  Releases.  Except in cases where either (a) a release of a
portion  of the  Mortgaged  Property  was  contemplated  at  origination  of the
Mortgage  Loan and such  portion was not  considered  material  for  purposes of
underwriting   the  Mortgage  Loan  or  (b)  release  is  conditioned  upon  the
satisfaction of certain underwriting and legal requirements and the payment of a
release price,  the related Note or Mortgage does not require the holder thereof
to release all or any  portion of the  Mortgaged  Property  from the lien of the
related  Mortgage  except  upon  payment in full of all  amounts  due under such
Mortgage Loan.

     (xxxix)  Junior  Liens.  Except as set forth on Schedule  C-1  hereto,  the
Mortgage Loan does not permit the related Mortgaged Property to be encumbered by
any lien junior to or of equal  priority  with the lien of the related  Mortgage
without the prior written  consent of the holder thereof or the  satisfaction of
debt service coverage or similar conditions specified therein.

     (xl) Due-On-Sale;  Due-On-Encumbrance.  Except as set forth in Schedule C-1
hereto,  each related  Mortgage or Loan  Agreement  contains  provisions for the
acceleration  of the payment of the unpaid  principal  balance of such  Mortgage
Loan  if,  without  complying  with the  requirements  of the  Mortgage  or Loan
Agreement,  the related Mortgaged Property, or any interest therein, is directly
or  indirectly  transferred  or  sold  (except  for  a  one-time  transfer),  or
encumbered in connection with subordinate financing.

     (xli) Mortgagor Bankruptcy. To the Seller's knowledge, the Mortgagor is not
a debtor in any state or federal bankruptcy or insolvency proceeding.

     (xlii) Defeasance Provisions.  Any Mortgage Loan which contains a provision
for any defeasance of mortgage collateral either (A) requires the consent of the
holder of the Mortgage Loan to any defeasance,  or (B) permits defeasance (i) no
earlier  than two years  after the  Closing  Date (as defined in the Pooling and
Servicing  Agreement,  dated as of March 1,  1998),  (ii) only  with  substitute
collateral  constituting  "government  securities"  within the meaning of Treas.
Reg. ss. 1.86OG-2(a)(8)(i),  and (iii) only to facilitate the disposition of the
Mortgaged  Property and not as a part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages.

     (xliii) Release or Substitution of Collateral.  Such Mortgage Loan does not
permit the release or substitution of collateral if such release or substitution
(a) would  constitute a "significant  modification" of such Mortgage Loan within
the meaning of Treas. Reg. ss.1.1001-3 or (b) would cause such Mortgage Loan not
to be a "qualified  mortgage"  within the meaning of Section  860G(a)(3)  of the
Code (without regard to clauses (A)(i) or (A)(ii) thereof).

     It is understood  and agreed that the  representations  and  warranties set
forth in this Exhibit C shall survive delivery of the respective  Mortgage Files
to the  Purchaser  and/or  the  Trustee  and shall  inure to the  benefit of the
Purchaser,  and its successors  and assigns  (including  without  limitation the
Trustee and the holders of the Certificates), notwithstanding any restrictive or
qualified endorsement or assignment.



<PAGE>


                                                                            MSMC
                                                                            ----

                            SCHEDULE C-1 TO EXHIBIT C

                        EXCEPTIONS TO REPRESENTATIONS AND
                         WARRANTIES OF SELLER REGARDING
                          THE INDIVIDUAL MORTGAGE LOANS


The  following  Mortgage  Loans  are  excepted  from  the   representations  and
warranties contained in the corresponding paragraph in Exhibit C:

     (xxxv)Litigation.
           -----------

     A borrower related entity is involved in ongoing litigation  regarding past
rent control related disputes at the subject property.

     (xxxviii) Lien Releases.
               -------------

     Hancock Village Apartments (MSI)

     Requires   release  of  certain  parts  of  the  collateral  under  certain
conditions.

     Elm Ridge Center (MS2)

     Requires   release  of  certain  parts  of  the  collateral  under  certain
conditions.

     Collegiate Village Inn Apartments (MS7)

     Requires   release  of  certain  parts  of  the  collateral  under  certain
conditions.

     (xxxix) Junior Liens.
             ------------

     Six Mortgage Loans, including the Hampton Inn, Rockford (MS22); the Hampton
Inn,  Madison  (MS23);  the  Hampton  Inn,  Green Bay (MS27);  the Hampton  Inn,
Milwaukee (MS30); the Hampton In, LaCrosse (MS31); and Super 8 (MS40), Appleton,
permit future subordinate, secured financing, providing the following conditions
are met:

     (1) The  aggregate  indebtedness  shall not  exceed  the lesser of : (a) an
amount such that the DSCR at the time of the funding of the secondary  financing
(or  anytime  thereafter)  exceeds  145%  (based  on  lender's  estimate  of net
underwritable  cash flow);  and (b) an amount equal to seventy  percent (70%) of
the  appraised  value of the property  pursuant to an  appraisal  prepared by an
independent MAI/SREA appraiser (approved by the lender in its sole discretion).

     (2) Such subordinated debt must be used solely for capital improvements and
operating  expenses  associated  with the  property.  The  maturity  date of the
secondary debt must extend beyond the maturity of the subject loan.



<PAGE>





                                   EXHIBIT D-1

                      FORM OF CERTIFICATE OF AN OFFICER OF
                                   THE SELLER

                       Certificate of Officer of [SELLER]

     I,      ----------------------,       a      ----------------------      of
- ---------------------- (the "Seller"), hereby certify as follows:

     The Seller is a corporation  duly organized and validly  existing under the
laws of the State of ----------.

     Attached hereto as Exhibit I are true and correct copies of the Certificate
of Incorporation  and By-Laws of the Seller,  which Certificate of Incorporation
and By-Laws are on the date hereof, and have been at all times in full force and
effect.

     To the best of my knowledge,  no proceedings  looking toward liquidation or
dissolution of the Seller are pending or contemplated.

     Each person listed below is and has been duly elected and qualified officer
or  authorized  signatory of the Seller and his or her genuine  signature is set
forth opposite his or her name:

                 Name            Office                        Signature
                 ----            ------                        ---------



     Each person  listed  above who  signed,  either  manually  or by  facsimile
signature, the Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the
"Purchase  Agreement"),  between  the  Seller  and  Deutsche  Mortgage  &  Asset
Receiving  Corporation  providing for the purchase by Deutsche  Mortgage & Asset
Receiving  Corporation  from the  Seller  of the  Mortgage  Loans,  was,  at the
respective  times of such signing and delivery,  duly authorized or appointed to
execute such documents in such  capacity,  and the signatures of such persons or
facsimiles thereof appearing on such documents are their genuine signatures.

     Capitalized  terms not otherwise  defined herein have the meanings assigned
to them in the Purchase Agreement.



<PAGE>



     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
- ---------- --, 1998.


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

     I, [name],  [title],  hereby  certify that  __________ is a duly elected or
appointed, as the case may be, qualified and acting __________ of the Seller and
that the signature appearing above is his or her genuine signature.

     IN WITNESS  WHEREOF,  the undersigned  has executed this  certificate as of
__________ __, 1998.


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



<PAGE>




                                   EXHIBIT D-2

                        FORM OF CERTIFICATE OF THE SELLER
                        ---------------------------------

                             Certificate of [SELLER]



     In connection  with the  execution  and delivery by  ----------------------
(the "Seller") of, and the consummation of the transaction contemplated by, that
certain  Mortgage  Loan  Purchase  Agreement,  dated as of March  1,  1998  (the
"Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving Corporation
and the Seller,  the Seller hereby  certifies that (i) the  representations  and
warranties  of the Seller in the Purchase  Agreement are true and correct in all
material  respects  at and as of the date hereof with the same effect as if made
on the date hereof, and (ii) the Seller has, in all material respects,  complied
with all the  agreements  and  satisfied  all the  conditions  on its part to be
performed or satisfied  at or prior to the date  hereof.  Capitalized  terms not
otherwise  defined  herein have the  meanings  assigned to them in the  Purchase
Agreement.

     Certified this ----- day of ----------, 1998.


                                        [SELLER]


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



<PAGE>

                                  EXHIBIT D-3A

                       FORM OF CORPORATE OPINION OF SELLER






                                  March 1, 1998






Addressees Listed on Schedule A

      Re:      Deutsche Mortgage & Asset Receiving Corporation,
               Commercial Mortgage Pass-Through Certificates, Series 1998 C-1
               --------------------------------------------------------------

Ladies and Gentlemen:

     We are  rendering  this  opinion  letter  pursuant  to Section  8(e) of the
Mortgage Loan Purchase Agreement,  dated as of March 1, 1998 (the "Mortgage Loan
Purchase  Agreement"),  between Deutsche Mortgage & Asset Receiving  Corporation
(the "Depositor") and  --------------------------------------,  a --------------
corporation (the "Seller"),  relating to the sale by the Seller and the purchase
by the Depositor of the Mortgage  Loans. We have acted as special counsel to the
Seller in connection with the aforementioned transaction. Capitalized terms used
herein but not defined  herein have the  respective  meanings  given them in the
Mortgage Loan Purchase Agreement.

     In rendering the opinions set forth below, we have examined and relied upon
the  originals,  copies or specimens,  certified or otherwise  identified to our
satisfaction,  of the Mortgage Loan Purchase  Agreement,  and such certificates,
corporate and public records,  agreements and  instruments and other  documents,
including,  among other things, the documents  delivered on the Closing Date, as
we have deemed  appropriate as a basis for the opinions expressed below. In such
examination we have assumed the genuineness of all signatures,  the authenticity
of all documents,  agreements and instruments submitted to us as originals,  the
conformity to original  documents,  agreements and instruments of all documents,
agreements  and  instruments  submitted  to  us  as  copies  or  specimens,  the
authenticity  of the originals of such  documents,  agreements  and  instruments
submitted  to us as copies or  specimens,  and the  accuracy  of the matters set
forth in the documents,  agreements and instruments we reviewed. As to any facts
material  to such  opinions  that  were not  known to us,  we have  relied  upon
statements  and  representations  of officers and other  representatives  of the
Seller.

     We have also  assumed  (other  than with  respect to the  Seller)  that all
documents,  agreements and instruments have been duly  authorized,  executed and
delivered by all parties thereto,  that all such parties had the power and legal
right to execute and deliver all such documents, agreements and instruments, and
that  such  documents,   agreements  and  instruments  are  valid,  binding  and
enforceable  obligations  of such parties.  As used herein,  "to our  knowledge"
means the conscious awareness,  without independent  investigation,  of facts or
other   information  by  any  lawyer  in  our  firm  actively  involved  in  the
transactions contemplated by the Mortgage Loan Purchase Agreement.

     We express no opinion  concerning the laws of any  jurisdiction  other than
the laws of the  State of New York and  [-------------------],  where  expressly
referred to herein,  the federal  laws of the United  States of America (in each
case without regard to conflicts of laws principles).

     Based upon and subject to the foregoing, we are of the opinion that:

              1. The Seller is a corporation  validly existing under the laws of
         the State of ----------------,  with full corporate power and authority
         to execute, deliver and perform its obligations under the Mortgage Loan
         Purchase  Agreement  and all  the  transactions  contemplated  thereby,
         including,  but not limited to, the power and authority to sell, assign
         and transfer the Mortgage  Loans in  accordance  with the Mortgage Loan
         Purchase  Agreement,  the  Seller  has  taken all  necessary  action to
         authorize the execution,  delivery and performance of the Mortgage Loan
         Purchase  Agreement by it, and the Mortgage Loan Purchase Agreement has
         been duly authorized, executed and delivered by it.

              2. The Mortgage  Loan Purchase  Agreement is the legal,  valid and
         binding  obligation  of the Seller,  enforceable  against the 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 the
         rights of  creditors  of banks,  and by  general  principles  of equity
         (regardless of whether  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  Mortgage  Loan  Purchase
         Agreement by the Seller and the  performance of its  obligations  under
         the  Mortgage  Loan  Purchase  Agreement  will  not  conflict  with any
         provision of any law or regulation  to which the Seller is subject,  or
         conflict with,  result in a breach of or constitute a default under any
         of the terms,  conditions or provisions of the Seller's  organizational
         documents or by-laws or, to our  knowledge,  any material  agreement or
         instrument to which the Seller is a party or by which it is bound,  or,
         to our  knowledge,  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,  in each case which would  materially and adversely
         affect the ability of the Seller to perform its  obligations  under the
         Mortgage Loan Purchase Agreement.

              4. To our  knowledge,  there is no  action,  suit,  proceeding  or
         investigation  pending or threatened  in writing  against the 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 Seller to perform
         its obligations under the Mortgage Loan Purchase Agreement.

              5. To our knowledge,  the Seller is not in default with respect to
         any order or decree of any court or any order,  regulation or decree of
         any federal,  state,  municipal or governmental  agency,  which default
         might have  consequences that would materially and adversely affect its
         ability to perform its  obligations  under the Mortgage  Loan  Purchase
         Agreement.

              6. To our knowledge, no consent, approval,  authorization or order
         of any  court  or  governmental  agency  or  body is  required  for the
         execution,  delivery and  performance by the Seller of or compliance by
         the  Seller  with  the  Mortgage   Loan   Purchase   Agreement  or  the
         consummation  of the  transactions  contemplated  by the Mortgage  Loan
         Purchase  Agreement,  other than those which have been  obtained by the
         Seller.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                                     Very truly yours,


<PAGE>


                                   Schedule A
                                   ----------

     Deutsche Mortgage & Asset Receiving Corporation
     One International Place
     Room 520
     Boston, Massachusetts  02110

     Deutsche Morgan Grenfell Inc.
     31 West 52nd Street
     New York, New York  10019

     Morgan Stanley & Co. Incorporated
     1585 Broadway, 37th Floor
     New York, NY  10036

     Llama Company, L.P.
     One McIlroy Plaza, Suite 302
     Fayetteville, Arkansas 72701




<PAGE>

                                  EXHIBIT D-3B

                              FORM OF 10b-5 LETTER




                                  March 1, 1998


Deutsche Mortgage and Asset Receiving Corporation
One International Place
Room 520
Boston, Massachusetts  02110

Deutsche Morgan Grenfell Inc.
31 West 52nd Street
New York, New York 10019

Morgan Stanley & Co. Incorporated
1585 Broadway, 37th Floor
New York, NY  10036

Llama Company, L.P.
One McIlroy Plaza, Suite 302
Fayetteville, Arkansas 72701

Ladies and Gentlemen:

     This letter being delivered to you pursuant to Section 8(e) of the Mortgage
Loan  Purchase  Agreement,  dated  March 1, 1998 (the  "Mortgage  Loan  Purchase
Agreement"),  between  Deutsche  Mortgage and Asset Receiving  Corporation  (the
"Depositor"),  and  --------------------------  (the "Seller"),  relating to the
sale by the Seller and the purchase by the Depositor of certain  commercial  and
multifamily mortgage loans (the "Mortgage Loans"). The Depositor will assign and
transfer  the Mortgage  Loans to a trust fund created  pursuant to a Pooling and
Servicing  Agreement,  dated as of March 1, 1998  (the  "Pooling  and  Servicing
Agreement"),  among the Depositor,  Banc One Mortgage Capital  Markets,  LLC, as
servicer (the "Servicer") and as special servicer (the "Special Servicer"),  and
LaSalle  National Bank, as trustee (the "Trustee").  The Depositor's  Commercial
Mortgage Pass-Through Certificates, Series, 1998-C1 (the "Certificates") will be
issued in exchange for the Mortgage  Loans  pursuant to the terms of the Pooling
and Servicing  Agreement.  The Class X, Class A-1,  Class A-2, Class B, Class C,
Class D and Class E Certificates (collectively,  the "Offered Certificates") are
being offered by the Prospectus dated March 16, 1998 (the "Base Prospectus"), as
supplemented  by  the  Prospectus   Supplement   dated  March  [--]  1998  (the
"Prospectus   Supplement"  and  collectively  with  the  Base  Prospectus,   the
"Prospectus")  and the Class F,  Class G,  Class H,  Class J,  Class K, Class L,
Class M, Class Q-1, Class Q-2, Class R and Class LR  Certificates  (the "Private
Certificates") are being offered by the Private Placement Memorandum dated March
[-], 1998 (the "Memorandum").  We have acted as special counsel to the Seller in
connection with the aforementioned  transaction.  [In addition, we have acted as
counsel to the Seller in connection with the origination of the Mortgage Loans.]
Capitalized  terms  used  herein  but not  defined  herein  have the  respective
meanings given them in the Mortgage Loan Purchase Agreement.

     We have not ourselves checked the accuracy, completeness or fairness of, or
otherwise  verified,   the  information  contained  in  the  Prospectus  or  the
Memorandum,  and we do not pass  upon or  assume  any  responsibility  therefor.
However,  in the course of our review of the Prospectus and the  Memorandum,  we
have  attended  certain  conferences  and  participated  in  conversations  with
representatives of the Seller, the Depositor,  representatives of the Depositor,
the  Servicer,  the  Special  Servicer  and the  Trustee.  On the  basis  of the
information  which we gained in the  course of the  representation  referred  to
above and our examination of the documents  referred in this letter,  considered
in light of our  understanding  of  applicable  law and the  experience  we have
gained through our practice,  nothing has come to our attention in the course of
our review of the Prospectus and Memorandum  which causes us to believe that, as
of their respective dates or as of the date hereof, the Prospectus or Memorandum
contained or contain any untrue  statement of a material fact or omitted or omit
to state any material fact necessary in order to make the statements therein, in
the light of the  circumstances  under  which  they were  made,  not  misleading
insofar  as  statements  relate  to  the  Mortgage  Loans,  including,   without
limitation,  the related mortgaged properties,  borrowers and managers; it being
understood  that  we  express  no  view as to any  information  incorporated  by
reference in the  Prospectus  or Memorandum or as to the adequacy or accuracy of
the financial,  numerical,  statistical or quantitative  information included in
the Prospectus or Memorandum.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.


                                           Very truly yours,


<PAGE>
                                    EXHIBIT I

                    FORM OF REGULATION S TRANSFER CERTIFICATE

[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Deutsche  Mortgage  Asset & Receivables  Corporation,
               Commercial Mortgage  Pass-Through  Certificates,  Series 1998-C1,
               Class [ ]

Ladies and Gentlemen:

     This  certificate is delivered  pursuant to Section 5.02 of the Pooling and
Servicing  Agreement  dated as of March 1,  1998  (the  "Pooling  and  Servicing
Agreement"),  by and among Deutsche Mortgage Asset & Receivables Corporation, as
depositor,  Banc One Mortgage Capital,  LLC, as servicer (the "Servicer"),  Banc
One Mortgage Capital, LLC, as special servicer (the "Special Servicer"), LaSalle
National  Bank,  as trustee (the  "Trustee")  and ABN AMRO Bank N.V.,  as fiscal
agent (the "Fiscal Agent"), on behalf of the holders of the

     Deutsche  Mortgage  Asset & Receivables  Corporation,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1998-C1,  Class [ ] (the  "Certificates") in
connection  with  the  transfer  by  the  undersigned   (the   "Transferor")  to
____________(the "Transferee") of $_____________________  Certificate Balance of
Certificates, in fully registered form (each, an "Individual Certificate"), or a
beneficial  interest of such aggregate  Certificate  Balance in the Regulation S
Global Certificate (the "Global Certificate") maintained by The Depository Trust
Company or its successor as Depositary under the Pooling and Servicing Agreement
(such transferred interest, in either form, being the "Transferred Interest").

     In connection  with such transfer,  the Transferor does hereby certify that
such transfer has been effected in accordance with the transfer restrictions set
forth in the Pooling and Servicing  Agreement and the  Certificates and (i) with
respect to transfers  made in  accordance  with  Regulation S  ("Regulation  S")
promulgated under the Securities Act of 1933, as amended (the "Securities Act"),
the Transferor does hereby certify that:

     (1) the offer of the  Transferred  Interest was not made to a person in the
United States;

     [(2) at the time the buy order was  originated,  the Transferee was outside
the  United  States  or the  Transferor  and any  person  acting  on its  behalf
reasonably believed that the Transferee was outside the United States;]*

     [(2) the  transaction  was executed in, on or through the  facilities  of a
designated offshore securities market and neither the undersigned nor any person
acting on its behalf knows that the transaction was pre-arranged with a buyer in
the United States;]*

     (3) no directed  selling  efforts  have been made in  contravention  of the
requirements of Rule 903(b) or 904(b) of Regulation S, as applicable; and

     (4)  the  transaction  is not  part  of a  plan  or  scheme  to  evade  the
registration requirements of the Securities Act.

or (ii)  with  respect  to  transfers  made in  reliance  on Rule 144  under the
Securities  Act, the Transferor does hereby certify that the  Certificates  that
are being  transferred  are not  "restricted  securities" as defined in Rule 144
under the Securities Act.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the  Depositor,  the Trustee,  the Fiscal Agent,  the
Servicer and the Special Servicer.



                            --------------------------------
                            Transferor


                            By:______________________________
                            Name:
                            Title:

Dated:  _________  __, 199_



- ----------

*    Insert  one of these two  provisions,  which  come from the  definition  of
     "offshore transaction" in Regulation S.

<PAGE>


                                    EXHIBIT J


                          FORM OF TRANSFER CERTIFICATE
                     FOR EXCHANGE OR TRANSFER FROM RULE 144A
                    GLOBAL CERTIFICATE TO REGULATION S GLOBAL
                    CERTIFICATE DURING THE RESTRICTED PERIOD


                       (Exchanges or transfers pursuant to
         Section 5.02(c)(ii)(A) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Deutsche  Mortgage  Asset & Receivables  Corporation,
               Commercial Mortgage  Pass-Through  Certificates,  Series 1998-C1,
               Class [ ]

     Reference is hereby made to the Pooling and Servicing Agreement dated as of
March 1, 1998 (the "Pooling and  Servicing  Agreement"),  by and among  Deutsche
Mortgage  Asset &  Receivables  Corporation,  as  depositor,  Banc One  Mortgage
Capital,  LLC, as servicer (the "Servicer"),  Banc One Mortgage Capital, LLC, as
special  servicer (the "Special  Servicer"),  LaSalle  National Bank, as trustee
(the  "Trustee")  and ABN AMRO Bank N.V., as fiscal agent (the "Fiscal  Agent").
Capitalized  terms used but not defined  herein shall have the meanings given to
them in the Pooling and Servicing Agreement.

     This letter relates to US $[__________]  aggregate  Certificate  Balance of
Certificates  (the  "Certificates")  which are held in the form of the Rule 144A
Global  Certificate (CUSIP No. ) with the Depository in the name of [insert name
of transferor]  (the  "Transferor").  The Transferor has requested a transfer of
such beneficial  interest for an interest in the Regulation S Global Certificate
(CUSIP No. ) to be held with  [Euroclear]  [CEDEL]*  (Common  Code ) through the
Depositary.

     In connection  with such request and in respect of such  Certificates,  the
Transferor  does  hereby  certify  that  such  transfer  has  been  effected  in
accordance with the transfer restrictions set forth in the Pooling and Servicing
Agreement  and  pursuant  to and in  accordance  with  Regulation  S  under  the
Securities Act of 1933, as amended (the  "Securities  Act"), and accordingly the
Transferor does hereby certify that:

     (1) the offer of the  Certificates  was not made to a person in the  United
States,

     [(2) at the time the buy order was  originated,  the transferee was outside
the  United  States or the  Transferor  and any  persons  acting  on its  behalf
reasonably believed that the transferee was outside the United States,]**

     [(2) the  transaction  was executed in, on or through the  facilities  of a
designated  offshore securities market and neither the Transferor nor any person
acting on its behalf knows that the transaction was prearranged  with a buyer in
the United States,]**

     (3) no directed  selling  efforts  have been made in  contravention  of the
requirements of Rule 903(b) or 904(b) of Regulation S, as applicable, and

     (4)  the  transaction  is not  part  of a  plan  or  scheme  to  evade  the
registration requirements of the Securities Act.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the Depositor, the Trustee, the Servicer, the Special
Servicer and the Fiscal Agent.

                                         [Insert Name of Transferor]



                                         By:________________________
                                              Name:
                                              Title:

Dated:  _____________, ____


- ----------

*    Select appropriate depository.


**   Insert  one of these two  provisions,  which  come from the  definition  of
     "offshore transaction" in Regulation S.


<PAGE>
                                    EXHIBIT K


                          FORM OF TRANSFER CERTIFICATE
                     FOR EXCHANGE OR TRANSFER FROM RULE 144A
                    GLOBAL CERTIFICATE TO REGULATION S GLOBAL
                     CERTIFICATE AFTER THE RESTRICTED PERIOD


                       (Exchange or transfers pursuant to
         Section 5.02(c)(ii)(B) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Deutsche  Mortgage  Asset & Receivables  Corporation,
               Commercial Mortgage  Pass-Through  Certificates,  Series 1998-C1,
               Class [ ]

     Reference is hereby made to the Pooling and Servicing Agreement dated as of
March 1, 1998 (the "Pooling and  Servicing  Agreement"),  by and among  Deutsche
Mortgage  Asset &  Receivables  Corporation,  as  depositor,  Banc One  Mortgage
Capital,  LLC, as servicer (the "Servicer"),  Banc One Mortgage Capital, LLC, as
special  servicer (the "Special  Servicer"),  LaSalle  National Bank, as trustee
(the  "Trustee")  and ABN AMRO Bank N.V., as fiscal agent (the "Fiscal  Agent").
Capitalized  terms used but not defined  herein shall have the meanings given to
them in the Pooling and Servicing Agreement.

     This letter relates to US $[__________]  aggregate  Certificate  Balance of
Certificates  (the  "Certificates")  which are held in the form of the Rule 144A
Global  Certificate (CUSIP No. ) with the Depository in the name of [insert name
of transferor]  (the  "Transferor").  The Transferor has requested a transfer of
such beneficial interest in the Certificates for an interest in the Regulation S
Global Certificate (Common Code No. ).

     In connection with such request,  and in respect of such Certificates,  the
Transferor  does  hereby  certify  that  such  transfer  has  been  effected  in
accordance with the transfer restrictions set forth in the Pooling and Servicing
Agreement  and, (i) with respect to transfers  made in reliance on  Regulation S
under the  Securities  Act of 1933,  as  amended  (the  "Securities  Act"),  the
Transferor does hereby certify that:

     (1) the offer of the  Certificates  was not made to a person in the  United
States,

     [(2) at the time the buy order was  originated,  the transferee was outside
the  United  States  or the  Transferor  and any  person  acting  on its  behalf
reasonably believed that the transferee was outside the United States,]*

     [(2) the  transaction  was executed in, on or through the  facilities  of a
designated  offshore securities market and neither the Transferor nor any person
acting on its behalf knows that the transaction was prearranged  with a buyer in
the United States,]*

     (3) no directed  selling  efforts  have been made in  contravention  of the
requirements of Rule 903(b) or 904(b) of Regulation S, as applicable, and

     (4)  the  transaction  is not  part  of a  plan  or  scheme  to  evade  the
registration requirements of the Securities Act;

or (ii)  with  respect  to  transfers  made in  reliance  on Rule 144  under the
Securities  Act, the Transferor does hereby certify that the  Certificates  that
are being  transferred  are not  "restricted  securities" as defined in Rule 144
under the Securities Act.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the  Depositor,  the Trustee,  the Fiscal Agent,  the
Servicer and the Special Servicer.

                                     [Insert Name of Transferor]



                                     By:________________________
                                          Name:
                                          Title:

Dated:  ____ __, ____

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

*    Insert  one of these two  provisions,  which  come from the  definition  of
     "offshore transaction" in Regulation S.

<PAGE>
                                    EXHIBIT L


                          FORM OF TRANSFER CERTIFICATE
                FOR EXCHANGE OR TRANSFER FROM REGULATION S GLOBAL
                   CERTIFICATE TO RULE 144A GLOBAL CERTIFICATE


                       (Exchange or transfers pursuant to
         Section 5.02(c)(ii)(C) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Deutsche  Mortgage  Asset & Receivables  Corporation,
               Commercial Mortgage  Pass-Through  Certificates,  Series 1998-C1,
               Class [ ]

     Reference is hereby made to the Pooling and Servicing Agreement dated as of
March 1, 1998 (the "Pooling and  Servicing  Agreement"),  by and among  Deutsche
Mortgage  Asset &  Receivables  Corporation,  as  depositor,  Banc One  Mortgage
Capital,  LLC, as servicer (the "Servicer"),  Banc One Mortgage Capital, LLC, as
special  servicer (the "Special  Servicer"),  LaSalle  National Bank, as trustee
(the  "Trustee")  and ABN AMRO Bank N.V., as fiscal agent (the "Fiscal  Agent").
Capitalized  terms used but not defined  herein shall have the meanings given to
them in the Pooling and Servicing Agreement.

     This letter relates to US $[__________]  aggregate  Certificate  Balance of
Certificates (the "Certificates") which are held in the form of the Regulation S
Global Certificate (CUSIP No. __________) with [Euroclear] [CEDEL]* (Common Code
__________)  through the  Depository in the name of [insert name of  transferor]
(the  "Transferor").  The Transferor has requested a transfer of such beneficial
interest  in the  Certificates  for an interest  in the  Regulation  144A Global
Certificate (CUSIP No. __________).

     In connection with such request,  and in respect of such Certificates,  the
Transferor does hereby certify that such  Certificates are being  transferred in
accordance  with (i) the  transfer  restrictions  set forth in the  Pooling  and
Servicing  Agreement and (ii) Rule 144A under the Securities Act to a transferee
that the Transferor  reasonably  believes is purchasing the Certificates for its
own account  with  respect to which the  transferee  exercises  sole  investment
discretion and the transferee and any such account is a "qualified institutional
buyer" within the meaning of Rule 144A,  in each case in a  transaction  meeting
the  requirements of Rule 144A and in accordance with any applicable  securities
laws of any state of the United States or an jurisdiction.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the  Depositor,  the Trustee,  the Fiscal Agent,  the
Servicer, the Special Servicer, Deutsche Morgan Greenfell Inc., Morgan Stanley &
Co. Incorporated and Llama Company, L.P. the Underwriters of the offering of the
Certificates.

                                   [Insert Name of Transferor]



                                   By:________________________
                                        Name:
                                        Title:

Dated:  ____ __, 19__



- --------

*        Select appropriate depository.

<PAGE>
                       Comparative Financial Status Report
                                   Exhibit M-1

<TABLE>
<CAPTION>

                                                                         Original Underwriting Information       
                                                                         ---------------------------------       
                               Last       Ending
                              Property  Scheduled  Paid     Annual   Financial                                     
Prospectus                   Inspection Principal  Thru      Debt     Info as      %     Total        $             
 Number     City     State     Date      Balance   Date     Service  of Date     Occ    Revenue     NOI      DSCR  
<S>         <C>      <C>     <C>         <C>       <C>      <C>      <C>        <C>      <C>        <C>      <C>     
</TABLE>



      Prior Full Year Operating Information    
      -------------------------------------    
   As of Y-E-YYYY                Normalized    
                                               
  Financial                                    
  Info        %      Total       $             
   as of     Occ    Revenue     NOI      DSCR  
   Date                                        
                                               
                                               
<TABLE>
<CAPTION>

          Current Annual Operating Information                             "Actual" YTD Financial Information               
          ------------------------------------                             ----------------------------------               
    As of Y-E-YYYY                       Normalized                                 Month Reported                          
 Financial                                                    FS         FS                                                 
Info as of       %        Total         $                    Start       End         %         Total        $               
   Date         Occ      Revenue       NOI        DSCR       Date       Date        Occ       Revenue      NOI        DSCR  
<S>            <C>       <C>           <C>        <C>        <C>        <C>         <C>       <C>          <C>        <C> 

</TABLE>

         Net Change                  
      Current & Basis                
                   %                 
       %         Total              
      Occ         Rev        DSCR   
                                    

Financial Information:                
Current Full Year:                    
Current Full Yr. received with DSC less than 1: 
Prior Full Year:
Prior Full Yr. received with DSC less than 1:


               Received                                  Required
Loans                           Balance                               Balance
#              %                $               %        %            $


<PAGE>


                          Delinquent Loan Status Report
                                   Exhibit M-2


<TABLE>
<CAPTION>
                                                                                                                                 
                                                                                                                      Ending     
  Prospectus        Borrower        Property                                        Sq Ft or         Paid to        Scheduled    
      ID              Name            Type            City           State            Units            Date          Balance     
<S>                 <C>               <C>              <C>           <C>             <C>              <C>            <C>
</TABLE>



   Total O/S                      
      P&I          Total O/S      
  Advances to     Expenses to     
      Date            Date        


<TABLE>
<CAPTION>
                                        Other
    Advances                             Current           Current                              LTM
    (Taxes &            Total            Monthly           Interest           Mat.              NOI                               
   Insurance)          Exposure            P&I               Rate             Date              Date            LTM NOI           
<S>                     <C>              <C>                  <C>             <C>              <C>   

</TABLE>

  LTM             Cap Rate  
  DSCR            Assigned  
                            
<PAGE>


                          Delinquent Loan Status Report
                                   Exhibit M-2


<TABLE>
<CAPTION>

                                                                   Value Using     Valuation/        Appraisal,        Loss Using
   Prospectus   Borrower     Property                               NOI & Cap      Appraisal          BPO, or        92% Appraisal
       ID         Name         Type         City     State             Rate           Date         Internal Value        or BPO
<S>             <C>            <C>           <C>      <C>            <C>            <C>            <C>               <C>
</TABLE>



<TABLE>
<CAPTION>


              Total Appraisal                                                           Expected
 Estimated       Reduction     Transfer       Resolution           FCL Start            FCL Sale      Workout
Recovery %        Realized       Date            Date                 Date                Date        Strategy      Comments
<S>             <C>             <C>            <C>                 <C>                   <C>          <C>           <C>

</TABLE>



<PAGE>


                       Historical Loan Modification Report
                                   Exhibit M-3

<TABLE>
<CAPTION>
 
                                                                 Balance
                                                                   when     Balance at
                                      Modification  Modification  sent to      the
 Prospectus      City       State         or        Effective     Special    Effective    Old Rate    New Rate   # of Months  
     ID                                Ext Flag       Date       Servicer     Date                                            

<S>              <C>        <C>        <C>           <C>         <C>         <C>          <C>         <C>         <C>    

</TABLE>




 Old P&I     New P&I        Old  
                        Maturity 

<PAGE>


                       Historical Loan Modification Report
                                   Exhibit M-3

<TABLE>
<CAPTION>

                                                                                                      Estimated
                                    New              Months for Mod          Realized Loss        Interest Loss to
Prospectus ID       City         Maturity                Change                to Trust                 Trust             Comments
<S>                 <C>          <C>                 <C>                      <C>                 <C>                      <C>

</TABLE>

<PAGE>


                         Historical Loss Estimate Report
                                   Exhibit M-4

<TABLE>
<CAPTION>

                                                                       Latest
                                                                      Appraisal                        
Prospectus   Borrower    Property                          % Rec         or      Effective             
    ID         Name        Type       City       State       from      Brokers   Date of      Sales     
                                                             Sale      Opinion      Sale       Price   
<S>          <C>         <C>          <C>        <C>        <C>        <C>       <C>         <C>          
</TABLE>


 Net Amount    Scheduled    Total P&I     Total       Servicing 
 Received      Balance         Paid       Expenses       Fees 
    from        (As of      (Advances)  (Outstanding)  Expense 
    Sale       Resolution)                                  
                                                        
<PAGE>

                           Historical Loss Estimate Report
                                   Exhibit M-4


<TABLE>
<CAPTION>
                                                                                                                       
                                                                                          Date Loss                    
  Prospectus                    Property                                  Actual Losses     Passed     Minor Adj to    
      ID          Borrower        Type           City       Net Proceeds     Passed        Through         Trust       
                    Name                                                     Through                                   

<S>               <C>            <C>              <C>       <C>            <C>              <C>          <C>
</TABLE>


   Date                                  
 Minor Adj                    Loss % of
  Passed       Total Loss     Scheduled  
  Through         with         Balance   
               Adjustment              

<PAGE>


                                  Reo Status Report
                                   Exhibit M-5


<TABLE>
<CAPTION>

                                                                                                       Paid           Ending   
  Prospectus        Borrower        Property                                        Sq Ft or           thru         Scheduled  
      ID              Name            Type            City           State            Units            Date          Balance   

<S>                  <C>             <C>              <C>            <C>            <C>                <C>           <C>

</TABLE>

     Total P&I         Total    
    Advances to     Expenses to 
        Date            Date    

<TABLE>
<CAPTION>

    Other
    Advances                                                                   LTM                                             
   (Taxes &                             Current           Maturity            NOI                                LTM           
   Insurance)       Total Exposure     Monthly P&I           Date             Date            LTM NOI             DSCR         
<S>                 <C>                <C>                <C>                <C>              <C>          
</TABLE>


                    Valuation/ 
  Cap Rate         Appraisal
   Assigned            Date    
                               
<PAGE>
                               
                                Reo Status Report
                                   Exhibit M-5

<TABLE>
<CAPTION>

                                                                                                      Total       Special   
                                                    Value       Appraisal/  Loss Using               Appraisal    Servicing  
 Prospectus    Borrower    Property                  using       BPO or        92%      Estimated   Reduction    Transfer   
     ID          Name        Type        City      NOI & Cap   Internal     Appraisal   Recovery %   Realized      Date     
                                                      Rate       Value       or BPO
<S>            <C>         <C>           <C>       <C>         <C>          <C>          <C>         <C>           <C>

</TABLE>


                                    
    REO          Pending             
 Acquisition    Resolution             
    Date           Date         Comments  


<PAGE>

                               Servicer Watch List
                                   Exhibit M-6

<TABLE>
<CAPTION>

                                                                                     Ending
  Prospectus        Borrower        Property                                        Scheduled       Paid thru      
      ID              Name            Type            City           State           Balance           Date
<S>                 <C>             <C>               <C>            <C>            <C>              <C>     
</TABLE>

  Maturity                     Comment/Reason 
    Date          LTM DSCR     on Watch List  
                                              
                                              
<PAGE>
                       OPERTING STATEMENT ANALYSIS REPORT
                                  Exhibit M-7

As of

<TABLE>
<CAPTION>
PROPERTY OVERVIEW:
<S>                             <C>                <C>            <C>            <C>           <C>           <C>          
    Prospectus Number
    Sched Balance/Paid to Date
    Property Name
    Property Type
    Property Address
    City, State
    Net Rentable Square Feet
    Year Built/Renovated
    Year of Operations           Underwriting        1995           1996           1997         1998 YTD
    Occupancy Rate
    Average Rental Rate

INCOME:
    No. of Months Annualized                                                                  # of months
    Period Ended                 Underwriting        1995           1996           1997         1998 YTD      1997-Base    1997-1996
    Statement Classification         Basis        Normalized     Normalized     Normalized                     Variance    Variance
    Rental Income - Category 1
    Rental Income - Category 2
    Rental Income - Category 3
    Pass Through/Escalations
    Other Income

    Effective Gross Income

OPERATING EXPENSES:
    Real Estate Taxes
    Property insurance
    Utilities
    General and Administration
    Repairs and Maintenance
    Management Fees
    Payroll and Benefits
    Advertising and Marketing
    Professional Fees
    Other Expenses
    Ground Rent

Total Operating Expenses

Operating Expense Ratio

Net Operating Income

    Leasing Commissions
    Tenant Improvements
    Replacement Reserves
    Other Capital Expense
Total Capital Items

NOI after Capital Items

Debt Service (per servicer)
Cash Flow after Debt Service

DSCR (NOI/Debt Service)

DSCR (after reserves\cap exp)

Source of Financial Data :

Income Comments :

Expense Comments :

Capital Items Comments :
</TABLE>

<PAGE>
                     OPERATING STATEMENT ANALYSIS WORKSHEET
                                  Exhibit M-8

AS OF MM/DD/YY
<TABLE>
<CAPTION>
<S>                           <C>                       <C>                  <C>

PROPERTY OVERVIEW:
   Prospectus Number
   Sched Balance/Paid to Date
   Property Name
   Property Type
   Property Address
   City, State
   Net Rentable Square Feet
   Year Built/Renovated
   Year of Operations       Borrower                       Adjustment         Normalized
   Occupancy Rate
   Average Rental Rate

INCOME:
   No. of Months Annualized                                                   # of months
   Period Ended                 Underwriting                                   1998 YTD
   Statement Classification   Basis                        Normalized
   Rental Income - Category 1
   Rental Income - Category 2
   Rental Income - Category 3
   Pass Through/Escalations
   Other Income

   Effective Gross Income

OPERATING EXPENSES:
   Real Estate Taxes
   Property insurance
   Utilities
   General and Administration
   Repairs and Maintenance
   Management Fees
   Payroll and Benefits
   Advertising and Marketing
   Professional Fees
   Other Expenses
   Ground Rent

Total Operating Expenses

Operating Expense Ratio

Net Operating Income

   Leasing Commissions
   Tenant Improvements
   Replacement Reserves
   Other Capital Expense
Total Capital Items

NOI after Capital Items

Debt Service (per servicer)
Cash Flow after Debt Service

DSCR (NOI/Debt Service)

DSCR (after reserves\cap exp)

Source of Financial Data :

Income Comments :

Expense Comments :

Capital Items Comments :
</TABLE>
<PAGE>
                         CSSA Set-Up Data Record Layout
                                  Exhibit M-9


                                              Field
Field Name                                   Number    Type        Format
- ----------                                   ------    ----        ------

Transaction Id                                   1        AN      XXX97001
Group Id                                         2        AN      XXX9701A
Loan Id                                          3        AN   00000000012345
Offering Document Loan Id                        4        AN         123
Original Note Amount                             5     Numeric   1000000.00
Original Term Of Loan                            6     Numeric       240
Original Amortization Term                       7     Numeric       360
Original Note Rate                               8     Numeric      0.095
Original Payment Rate                            9     Numeric      0.095
First Loan Payment Due Date                     10        AN      YYYYMMDD
Grace Days Allowed                              11     Numeric       10
Interest Only (Y/N)                             12        AN          Y
Balloon (Y/N)                                   13        AN          Y
Interest Rate Type                              14     Numeric        1
Interest Accrual Method Code                    15     Numeric        1
Interest in Arrears (Y/N)                       16        AN          Y
Payment Type Code                               17     Numeric        1
Prepayment Lock-out End Date                    18        AN      YYYYMMDD
Yield Maintenance End Date                      19        AN      YYYYMMDD
Prepayment Premium End Date                     20        AN      YYYYMMDD
Prepayment Terms Description                    21        AN        Text
ARM Index Code                                  22        AN          A
First Rate Adjustment Date                      23        AN      YYYYMMDD
First Payment Adjustment Date                   24        AN      YYYYMMDD
ARM Margin                                      25     Numeric      0.025
Lifetime Rate Cap                               26     Numeric      0.15
Lifetime Rate Floor                             27     Numeric      0.05
Periodic Rate Increase Limit                    28     Numeric      0.02
Periodic Rate Decrease Limit                    29     Numeric      0.02
Periodic Payment Adjustment Max-%               30     Numeric      0.03
Periodic Payment Adjustment Max-$               31     Numeric     5000.00
Payment Frequency                               32     Numeric        1
Rate Reset Frequency In Months                  33     Numeric        1
Payment Reset Frequency In Months               34     Numeric        1
Rounding Code                                   35     Numeric        1
Rounding Increment                              36     Numeric     0.00125
Index Look Back In Days                         37     Numeric       45
Negative Amortization Allowed (Y/N)             38        AN          Y
Max Negam Allowed (% Of Orig Balance)           39     Numeric      0.075
Maximum Negam Allowed ($)                       40     Numeric    25000.00
Remaining Term At Securitization                41     Numeric       240
Remaining Amortized Term At Securitization      42     Numeric       360
Maturity Date At Securitization                 43        AN      YYYYMMDD
Scheduled Principal Balance At Securitization   44     Numeric   1000000.00
Note Rate At Securitization                     45     Numeric      0.095
Servicer And Trustee Fee Rate                   46     Numeric     0.00025
Fee Rate / Strip Rate 1                         47     Numeric     0.00001
Fee Rate / Strip Rate 2                         48     Numeric     0.00001
Fee Rate / Strip Rate 3                         49     Numeric     0.00001
Fee Rate / Strip Rate 4                         50     Numeric     0.00001
Fee Rate / Strip Rate 5                         51     Numeric     0.00001
Net Rate At Securitization                      52     Numeric     0.00001
Periodic P&I Payment At Securitization          53     Numeric     3000.00
# Of Properties                                 54     Numeric       13
Property Name                                   55        AN        Text
Property Address                                56        AN        Text
Property City                                   57        AN        Text
Property State                                  58        AN        Text
Property Zip Code                               59        AN        Text
Property County                                 60        AN        Text
Property Type Code                              61        AN         MF
Net Square Feet At Securitization               62     Numeric      25000
# Of Units/Beds/Rooms At Securitization         63     Numeric       75
Year Built                                      64        AN        1990
NOI At Securitization                           65     Numeric    100000.00
DSCR At Securitization                          66     Numeric      2.11
Appraisal Value At Securitization               67     Numeric   1000000.00
Appraisal Date At Securitization                68        AN      YYYYMMDD
Physical Occupancy At Securitization            69     Numeric      0.88
Revenue At Securitization                       70     Numeric    100000.00
Operating Expenses At Securitization            71     Numeric    100000.00
Securitization Financials As Of Date            72        AN      YYYYMMDD
Recourse (Y/N)                                  73        AN          Y
Ground Lease (Y/N)                              74        AN          Y
Cross-Collateralized Loan Grouping              75     Numeric      9(3)
Collection Of Escrows (Y/N)                     76        AN          Y
Collection Of Other Reserves (Y/N)              77        AN          Y
Lien Position At Securitization                 78     Numeric        1

<PAGE>


<TABLE>
<CAPTION>
Field Name                                       Description
<S>                                              <C>

Transaction Id                                   Unique Issue Identification Mnemonic
Group Id                                         Unique Indentification Number Assigned To Each Loan Group Within An Issue
Loan Id                                          Unique Indentification Number Assigned To Each Collateral Item In A Pool
Offering Document Loan Id                        Unique Indentification Number Assigned To Each Collateral Item In The Prospectus
Original Note Amount                             The Mortgage Loan Balance At Inception Of The Note
Original Term Of Loan                            Original Number Of Months Until Maturity Of Loan
Original Amortization Term                       Original Number Of Months Loan Amortized Over
Original Note Rate                               The Note Rate At Inception Of The Note
Original Payment Rate                            Original Rate Payment Calculated On
First Loan Payment Due Date                      First Payment Date On The Mortgage Loan
Grace Days Allowed                               Number Of Days From Due Date Borrower Is Permitted To Remit Payment
Interest Only (Y/N)                              Y=Yes,  N=No
Balloon (Y/N)                                    Y=Yes,  N=No
Interest Rate Type                               1=Fixed, 2=Arm, 3=Step, 9=Other
Interest Accrual Method Code                     1=30/360, 2=Actual/365, 3=Actual/360, 4=Actual/Actual, 5=Actual/366, 6=Simple,
                                                 7=78'S
Interest in Arrears (Y/N)                        Y=Yes,  N=No
Payment Type Code                                See Payment Type Code Legend
Prepayment Lock-out End Date                     Date After Which Loan Can Be Prepaid
Yield Maintenance End Date                       Date After Which Loan Can Be Prepaid Without Yield Maintenance
Prepayment Premium End Date                      Date After Which Loan Can Be Prepaid Without Penalty
Prepayment Terms Description                     Description Of Prepayment Terms (Not To Exceed 50 Characters)
ARM Index Code                                   See Arm Index Code Legend
First Rate Adjustment Date                       Date Note Rate Originally Changed
First Payment Adjustment Date                    Date Payment Originally Changed
ARM Margin                                       Rate Added To Index Used In The Determination Of The Gross Interest Rate
Lifetime Rate Cap                                Maximum Rate That The Borrower Must Pay On An Arm Loan Per The Loan Agreement
Lifetime Rate Floor                              Minimum Rate That The Borrower Must Pay On An Arm Loan Per The Loan Agreement
Periodic Rate Increase Limit                     Maximum Periodic Increase To The Note Rate Allowed Per The Loan Agreement
Periodic Rate Decrease Limit                     Minimum Periodic Increase To The Note Rate Allowed Per The Loan Agreement
Periodic Payment Adjustment Max-%                Maximum Periodic Percentage Increase To The Borrowers P&I Payment Allowed Per 
                                                 The Loan Agreement
Periodic Payment Adjustment Max-$                Maximum Periodic Dollar Increase To The Borrowers P&I Payment Allowed Per 
                                                 The Loan Agreement
Payment Frequency                                1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rate Reset Frequency In Months                   1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Payment Reset Frequency In Months                1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rounding Code                                    Rounding Method For Sum Of Index Plus Margin (See Rounding Code Legend)
Rounding Increment                               Used In Conjunction With Rounding Code
Index Look Back In Days                          Use Index In Effect X Days Prior To Adjustment Date
Negative Amortization Allowed (Y/N)              Y=Yes,  N=No
Max Negam Allowed (% Of Orig Balance)            Maximum Lifetime Percentage Increase To  The Original Balance Allowed 
                                                 Per The Loan Agreement
Maximum Negam Allowed ($)                        Maximum Lifetime Dollar Increase To  The Original Balance Allowed 
                                                 Per The Loan Agreement
Remaining Term At Securitization                 Remaining Number Of Months Until Maturity Of Loan At Cutoff
Remaining Amortized Term At Securitization       Remaining Number Of Months Loan Amortized Over At Cutoff
Maturity Date At Securitization                  The Scheduled Maturity Date Of The Mortgage Loan At Securitization
Scheduled Principal Balance At Securitization    The Scheduled Principal Balance Of The Mortgage Loan At Securitization
Note Rate At Securitization                      Cutoff Annualized Gross Interest Rate Applicable To The Calculation Of 
                                                 Scheduled Interest
Servicer And Trustee Fee Rate                    Cutoff Annualized Fee Paid To The Servicer And Trustee
Fee Rate / Strip Rate 1                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 2                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 3                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 4                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Fee Rate / Strip Rate 5                          Cutoff Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                 Pass-Through Rate
Net Rate At Securitization                       Cutoff Annualized Interest Rate Applicable To The Calculation Of 
                                                 Remittance Interest
Periodic P&I Payment At Securitization           The Periodic Scheduled Principal & Interest Payment
# Of Properties                                  The Number Of Properties Underlying The Mortgage Loan
Property Name                                    If Number Of Properties Is Greater Than  1 Then "Various"
Property Address                                 If Number Of Properties Is Greater Than  1 Then "Various"
Property City                                    If Number Of Properties Is Greater Than  1 Then "Various"
Property State                                   If Number Of Properties Is Greater Than  1 Then "Various"
Property Zip Code                                If Number Of Properties Is Greater Than  1 Then "Various"
Property County                                  If Number Of Properties Is Greater Than  1 Then "Various"
Property Type Code                               If Number Of Properties Is Greater Than  1 Then "Various" (See Property Type 
                                                 Code Legend)
Net Square Feet At Securitization                If Number Of Properties Is Greater Than  1 Then "Various"
# Of Units/Beds/Rooms At Securitization          If Number Of Properties Is Greater Than  1 Then "Various"
Year Built                                       If Number Of Properties Is Greater Than  1 Then "Various"
NOI At Securitization                            Net Operating Income At Securitization
DSCR At Securitization                           DSCR At Securitization
Appraisal Value At Securitization                Appraisal Value At Securitization
Appraisal Date At Securitization                 Appraisal Date At Securitization
Physical Occupancy At Securitization             Physical Occupancy At Securitization
Revenue At Securitization                        Revenue At Securitization
Operating Expenses At Securitization             Expenses At Securitization
Securitization Financials As Of Date             Securitization Financials As Of Date
Recourse (Y/N)                                   Y=Yes,  N=No
Ground Lease (Y/N)                               Y=Yes,  N=No
Cross-Collateralized Loan Grouping               All Loans With The Same Numeric Value Are Crossed
Collection Of Escrows (Y/N)                      Y=Yes,  N=No
Collection Of Other Reserves (Y/N)               Y=Yes,  N=No
Lien Position At Securitization                  1=First, 2=Second...
</TABLE>
<PAGE>
                         CSSA Set-Up Data Record Layout
                                  Exhibit M-10
<TABLE>
<CAPTION>

Field Name                                      Field Number   Type                      Format

<S>                                                   <C>             <C>                  <C>  
Transaction Id (pool ID)                              1               AN                XXX97001
Group Id (subgroup within a pool)                     2               AN                XXX9701A
Loan Id (loan number)                                 3               AN             00000000012345
Prospectus Id                                         4               AN                   123
Distribution Date                                     5               AN                YYYYMMDD
Current Beginning Scheduled  Balance                  6            Numeric              100000.00
Current Ending Scheduled  Balance                     7            Numeric              100000.00
Paid To Date                                          8               AN                YYYYMMDD
Current Index Rate                                    9            Numeric                0.09
Current Note Rate                                     10           Numeric                0.09
Maturity Date                                         11              AN                YYYYMMDD
Servicer and Trustee Fee Rate                         12           Numeric               0.00025
Fee Rate/Strip Rate 1                                 13           Numeric               0.00001
Fee Rate/Strip Rate 2                                 14           Numeric               0.00001
Fee Rate/Strip Rate 3                                 15           Numeric               0.00001
Fee Rate/Strip Rate 4                                 16           Numeric               0.00001
Fee Rate/Strip Rate 5                                 17           Numeric               0.00001
Net Pass-Through Rate                                 18           Numeric               #VALUE!
Next Index Rate                                       19           Numeric                0.09
Next Note Rate                                        20           Numeric                0.09
Next Rate Adjustment Date                             21              AN                YYYYMMDD
Next Payment Adjustment Date                          22              AN                YYYYMMDD
Scheduled Interest Amount                             23           Numeric               1000.00
Scheduled Principal Amount                            24           Numeric               1000.00
Total Scheduled P&I Due                               25           Numeric               1000.00
Neg am/Deferred Interest Amount                       26           Numeric               1000.00
Unscheduled Principal Collections                     27           Numeric               1000.00
Other Principal Adjustments                           28           Numeric               1000.00
Liquidation/Prepayment Date                           29              AN                YYYYMMDD
Prepayment Penalty/Yield Maint Received               30           Numeric               1000.00
Prepayment Interest Excess (Shortfall)                31           Numeric               1000.00
Liquidation/Prepayment Code                           32           Numeric                  1
Most Recent ASER $                                    33           Numeric               1000.00
Most Recent ASER Date                                 34              AN                YYYYMMDD
Cumulative ASER $                                     35           Numeric               1000.00
Actual Balance                                        36           Numeric              100000.00
Total P&I Advance Outstanding                         37           Numeric               1000.00
Total T&I Advance Outstanding                         38           Numeric               1000.00
Other Expense Advance Outstanding                     39           Numeric               1000.00
Status of Loan                                        40              AN                    1
In Bankruptcy                                         41              AN                    Y
Foreclosure Date                                      42              AN                YYYYMMDD
REO Date                                              43              AN                YYYYMMDD
Bankruptcy Date                                       44              AN                YYYYMMDD
Net Proceeds Received on Liquidation                  45           Numeric              100000.00
Liquidation Expense                                   46           Numeric              100000.00
Realized Loss to Trust                                47           Numeric              10000.00
Date of Last Modification                             48              AN                YYYYMMDD
Modification Code                                     49           Numeric                  1
Modified Note Rate                                    50           Numeric                0.09
Modified Payment Rate                                 51           Numeric                0.09
Preceding Fiscal Year Revenue                         52           Numeric               1000.00
Preceding Fiscal Year Expenses                        53           Numeric               1000.00
Preceding Fiscal Year NOI                             54           Numeric               1000.00
Preceding Fiscal Year Debt Service Amt.               55           Numeric               1000.00
Preceding Fiscal Year DSCR                            56           Numeric                2.55
Preceding Fiscal Year Physical Occupancy              57           Numeric                0.85
Preceding FY Financial As of Date                     58              AN                YYYYMMDD
Second Preceding FY Revenue                           59           Numeric               1000.00
Second Preceding FY Expenses                          60           Numeric               1000.00
Second Preceding FY NOI                               61           Numeric               1000.00
Second Preceding FY Debt Service                      62           Numeric               1000.00
Second Preceding FY DSCR                              63           Numeric                2.55
Sec Preceding FY Physical Occupancy                   64           Numeric                0.85
Sec Preceding FY Financial As of Date                 65              AN                YYYYMMDD
Most Recent Fiscal YTD Revenue                        66           Numeric               1000.00
Most Recent Fiscal YTD Expenses                       67           Numeric               1000.00
Most Recent Fiscal YTD NOI                            68           Numeric               1000.00
Most Recent Fiscal YTD Debt Service                   69           Numeric               1000.00
Most Recent Fiscal YTD DSCR                           70           Numeric                2.55
Most Recent Fiscal YTD Phys. Occ.                     71           Numeric                0.85
Most Recent Fiscal YTD Start Date                     72              AN                YYYYMMDD
Most Recent Fiscal YTD End Date                       73              AN                YYYYMMDD
Most Recent Appraisal Date                            74              AN                YYYYMMDD
Most Recent Appraisal Value                           75           Numeric              100000.00
Workout Strategy Code                                 76           Numeric                  1
Most Recent Spec Service Transfer Date                77              AN                YYYYMMDD
Most Recent Master Service Return Date                78              AN                YYYYMMDD
Date Asset is Expected to Be Resolved                 79              AN                YYYYMMDD
Year Last Renovated                                   80              AN                  1997
</TABLE>
<PAGE>
<TABLE>
<CAPTION>


Field Name                                      Description

<S>                                             <C> 
Transaction Id (pool ID)                        Unique Issue Identification Mnemonic
Group Id (subgroup within a pool)               Unique Identification Number Assigned To Each Loan Group Within An Issue
Loan Id (loan number)                           Unique Identification Number Assigned To Each Collateral Item In A Pool
Prospectus Id                                   Unique Identification Number Assigned To Each Collateral Item In The Prospectus
Distribution Date                               Date Payments  Made To Certificateholders
Current Beginning Scheduled  Balance            Outstanding Scheduled Principal Balance At The Beginning Of The Current Period
Current Ending Scheduled  Balance               Outstanding Scheduled Principal Balance At The End Of The Current Period
Paid To Date                                    Due Date Of The Last Interest Payment Received
Current Index Rate                              Index Rate Used In The Determination Of The Current Period Gross Interest Rate
Current Note Rate                               Annualized Gross Rate Applicable To The Calculation Of The Current Period 
                                                Scheduled Interest
Maturity Date                                   Date Collateral Is Scheduled To Make Its Final Payment
Servicer and Trustee Fee Rate                   Annualized Fee Paid To The Servicer And Trustee
Fee Rate/Strip Rate 1                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 2                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 3                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 4                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Fee Rate/Strip Rate 5                           Annualized Fee/Strip Netted Against  Current Note Rate To Determine Net 
                                                Pass-Through Rate
Net Pass-Through Rate                           Annualized Interest Rate Applicable To The Calculation Of The Current Period 
                                                Remittance Interest
Next Index Rate                                 Index Rate Used In The Determination Of The Next Period Gross Interest Rate
Next Note Rate                                  Annualized Gross Interest Rate Applicable To The Calculation Of The Next Period 
                                                Scheduled Interest
Next Rate Adjustment Date                       Date Note Rate Is Next Scheduled To Change
Next Payment Adjustment Date                    Date Scheduled P&I Amount Is Next Scheduled To Change
Scheduled Interest Amount                       Scheduled Gross Interest Payment Due For The Current Period
Scheduled Principal Amount                      Scheduled Principal Payment Due For The Current Period
Total Scheduled P&I Due                         Scheduled Principal And Interest Payment Due For The Current Period
Neg am/Deferred Interest Amount                 Negative Amortization/Deferred Interest Amount Due For The Current Period
Unscheduled Principal Collections               Unscheduled Payments Of Principal Received During The Related Collection Period
Other Principal Adjustments                     Unscheduled Principal Adjustments For The Related Collection Period
Liquidation/Prepayment Date                     Date Unscheduled Payment Of Principal Received
Prepayment Penalty/Yield Maint Received         Additional Payment Required From Borrower Due To Prepayment Of Loan Prior 
                                                To Maturity
Prepayment Interest Excess (Shortfall)          Scheduled Gross Interest Applicable To The Prepayment Amount
Liquidation/Prepayment Code                     See Liquidation/Prepayment Codes Legend
Most Recent ASER $                              Excess Of The Principal Balance Over The Defined Appraisal Percentage
Most Recent ASER Date                           Date ASER  Amount Applied To Loan
Cumulative ASER $                               Cumulative ASER Amount
Actual Balance                                  Outstanding Actual Principal Balance At the End of The Current Period
Total P&I Advance Outstanding                   Outstanding P&I Advances At The End Of The Current Period
Total T&I Advance Outstanding                   Outstanding Taxes & Insurance Advances At The End Of The Current Period
Other Expense Advance Outstanding               Other Outstanding Advances At The End Of The Current Period
Status of Loan                                  See Status Of Loan Legend
In Bankruptcy                                   Bankruptcy Status Of Loan (If In Bankruptcy "Y", Else "N")
Foreclosure Date                                Date Of Foreclosure
REO Date                                        Date Of REO
Bankruptcy Date                                 Date of Bankruptcy
Net Proceeds Received on Liquidation            Net Proceeds Received On Liquidation To Be Remitted To The Trust Per 
                                                The Trust Documentation
Liquidation Expense                             Expenses Associated With The Liquidation To Be Netted From The Trust Per 
                                                The Trust Documentation
Realized Loss to Trust                          Liquidation Balance Less Net Liquidation Proceeds Received
Date of Last Modification                       Date Loan Was Modified
Modification Code                               See Modification Codes Legend
Modified Note Rate                              Note Rate Loan Modified To
Modified Payment Rate                           Payment Rate Loan Modified To
Preceding Fiscal Year Revenue                   Preceding Fiscal Year Revenue
Preceding Fiscal Year Expenses                  Preceding Fiscal Year Expenses
Preceding Fiscal Year NOI                       Preceding Fiscal Year Net Operating Income
Preceding Fiscal Year Debt Service Amt.         Preceding Fiscal Year Debt Service Amount
Preceding Fiscal Year DSCR                      Preceding Fiscal Year Debt Service Coverage Ratio
Preceding Fiscal Year Physical Occupancy        Preceding Fiscal Year Physical Occupancy
Preceding FY Financial As of Date               Preceding Fiscal Year Financial As Of Date
Second Preceding FY Revenue                     Second Preceding Fiscal Year Revenue
Second Preceding FY Expenses                    Second Preceding Fiscal Year Expenses
Second Preceding FY NOI                         Second Preceding Fiscal Year Net Operating Income
Second Preceding FY Debt Service                Second Preceding Fiscal Year Debt Service
Second Preceding FY DSCR                        Second Preceding Fiscal Year Debt Service Coverage Ratio
Sec Preceding FY Physical Occupancy             Second Preceding Fiscal Year Physical Occupancy
Sec Preceding FY Financial As of Date           Second Preceding Fiscal Year Financial As Of Date
Most Recent Fiscal YTD Revenue                  Most Recent Fiscal Year To Date Revenue
Most Recent Fiscal YTD Expenses                 Most Recent Fiscal Year To Date Expenses
Most Recent Fiscal YTD NOI                      Most Recent Fiscal Year To Date Net Operating Income
Most Recent Fiscal YTD Debt Service             Most Recent Fiscal Year To Date Debt Service
Most Recent Fiscal YTD DSCR                     Most Recent Fiscal Year To Date Debt Service Coverage Ratio
Most Recent Fiscal YTD Phys. Occ.               Most Recent Fiscal Year To Date Physical Occupancy
Most Recent Fiscal YTD Start Date               Most Recent Fiscal Year To Date Start Date
Most Recent Fiscal YTD End Date                 Most Recent Fiscal Year To Date End Date
Most Recent Appraisal Date                      The Date Of The Latest  Available Appraisal For The Property
Most Recent Appraisal Value                     The Latest  Available Appraisal Value For The Property
Workout Strategy Code                           See Workout Strategy Codes Legend
Most Recent Spec Service Transfer Date          Date Transferred To The Special Servicer
Most Recent Master Service Return Date          Date Returned To The Master Servicer
Date Asset is Expected to Be Resolved           Date Asset Is Expected To Be Resolved
Year Last Renovated                             Year Property Last Renovated
</TABLE>
<PAGE>
                                           Field
Field Name                                Number   Type     Format
- ----------                                ------   ----     ------

Transaction Id                              1       AN        XXX97001
Loan Id                                     2       AN     00000000012345
Prospectus Loan ID                          3       AN          123
Property ID                                 4       AN        1001-001
Distribution Date                           5       AN        YYYYMMDD
Cross-Collateralized Loan Grouping          6     Numeric       9(3)
Property Name                               7       AN          Text
Property Address                            8       AN          Text
Property City                               9       AN          Text
Property State                              10      AN          Text
Property Zip Code                           11      AN         30303
Property County                             12      AN          Text
Property Type Code                          13      AN           MF
Year Built                                  14      AN          YYYY
Year Last Renovated                         15      AN          YYYY
Net Square Feet At Securitization           16    Numeric      25000
# Of Units/Beds/Rooms At Securitization     17    Numeric        75
Property Status                             18      AN           1
Allocated Percentage of Loan at 
Securitization                              19    Numeric       0.75
Current Allocated Percentage                20    Numeric       0.75
Current Allocated Loan Amount               21    Numeric     5900900
Ground Lease (Y/N)                          22      AN           N
Other Escrow / Reserve Balances             23    Numeric      25000
Most Recent Appraisal Date                  24      AN        YYYYMMDD
Most Recent Appraised Value                 25    Numeric     10000000
Date Asset is Expected to Be Resolved       26      AN        YYYYMMDD
Foreclosure Date                            27      AN        YYYYMMDD
REO Date                                    28      AN        YYYYMMDD
Occupancy %                                 29    Numeric       0.75
Occupancy Date                              30    Numeric     YYYYMMDD
Date Lease Rollover Review                  31      AN        YYYYMMDD
% Sq. Feet expiring 1-12 months             32    Numeric       0.20
% Sq. Feet expiring 13-24 months            33    Numeric       0.20
% Sq. Feet expiring 25-36 months            34    Numeric       0.20
% Sq. Feet expiring 37-48 months            35    Numeric       0.20
% Sq. Feet expiring 49-60 months            36    Numeric       0.20
Largest Tenant (Tenant Name)                37      AN          Text
Square Feet of Largest Tenant               38    Numeric      15000
2nd Largest Tenant (Tenant Name)            39      AN          Text
Square Feet of 2nd Largest Tenant           40    Numeric    15000.000
3rd Largest Tenant (Tenant Name)            41      AN          Text
Square Feet of 3rd Largest Tenant           42    Numeric      15000
Fiscal Year End Month                       43    Numeric        12
Securitization Financials As Of Date        44      AN        YYYYMMDD
Revenue At Securitization                   45    Numeric    1000000.00
Operating Expenses At Securitization        46    Numeric    1000000.00
NOI At Securitization                       47    Numeric    1000000.00
DSCR At Securitization                      48    Numeric       1.5
Appraisal Value At Securitization           49    Numeric    1000000.00
Appraisal Date At Securitization            50      AN        YYYYMMDD
Physical Occupancy At Securitization        51    Numeric
Date of Last Inspection                     52      AN        YYYYMMDD
Preceding FY Financial As of Date           53      AN        YYYYMMDD
Preceding Fiscal Year Revenue               54    Numeric    1000000.00
Preceding Fiscal Year Expenses              55    Numeric    1000000.00
Preceding Fiscal Year NOI                   56    Numeric    1000000.00
Preceding Fiscal Year Debt Service Amt      57    Numeric    1000000.00
Preceding Fiscal Year DSCR                  58    Numeric       1.3
Preceding Fiscal Year Physical Occupancy    59    Numeric       0.9
Sec Preceding FY Financial As of Date       60      AN        YYYYMMDD
Second Preceding FY Revenue                 61    Numeric    1000000.00
Second Preceding FY Expenses                62    Numeric    1000000.00
Second Preceding FY NOI                     63    Numeric    1000000.00
Second Preceding FY Debt Service            64    Numeric    1000000.00
Second Preceding FY DSCR                    65    Numeric       1.3
Second Preceding FY Physical Occupancy      66    Numeric       0.90
<PAGE>
<TABLE>
<CAPTION>
Field Name                                            Description
- ----------                                            -----------
<S>                                                    <C>
Transaction Id                                         Unique Issue Identification Mnemonic
Loan Id                                                Unique Indentification Number Assigned To Each Collateral Item In A Pool
Prospectus Loan ID                                     Unique Indentification Number Assigned To Each Collateral Item In 
                                                       The Prospectus
Property ID                                            Should contain Prospectus ID and property identifier, e.g., 1001-001, 
                                                       1000-002
Distribution Date
Cross-Collateralized Loan Grouping                     All Loans With The Same Numeric Value Are Crossed
Property Name
Property Address
Property City
Property State
Property Zip Code
Property County
Property Type Code
Year Built
Year Last Renovated
Net Square Feet At Securitization                      RT, IN, WH, OF, MU, SS, OT - SF
# Of Units/Beds/Rooms At Securitization                MF, MHP, LO, HC - Units
Property Status                                        1=FCL, 2-REO, 3=Defeased, 4=partial Releases, 5=Released, 6=Same as 
                                                       at Securitization
Allocated Percentage of Loan at Securitization         Issuer to allocate loan % attributable to property for multi-property loans
Current Allocated Percentage                           Calculation based on Current Allocated Loan Amount and Current SPB for 
                                                       associated loan
Current Allocated Loan Amount                          Maintained by servicer
Ground Lease (Y/N)                                     Either Y=Yes, S=Subordinate, N=No ground lease
Other Escrow / Reserve Balances
Most Recent Appraisal Date
Most Recent Appraised Value
Date Asset is Expected to Be Resolved                  Could be different dates for different properties if foreclosing
Foreclosure Date
REO Date
Occupancy %                                            Map to Most Recent Fiscal YTD Physical Occupancy in CSSA, multiply times 
                                                       Current Allocated %
Occupancy Date
Date Lease Rollover Review                             Roll over review to be completed every 12 months
% Sq. Feet expiring 1-12 months
% Sq. Feet expiring 13-24 months
% Sq. Feet expiring 25-36 months
% Sq. Feet expiring 37-48 months
% Sq. Feet expiring 49-60 months
Largest Tenant (Tenant Name)                           For Office, WH, Retail, Industrial, *Only if disclosed in the offering 
                                                       document
Square Feet of Largest Tenant
2nd Largest Tenant (Tenant Name)                       For Office, WH, Retail, Industrial, *Only if disclosed in the offering 
                                                       document
Square Feet of 2nd Largest Tenant
3rd Largest Tenant (Tenant Name)
Square Feet of 3rd Largest Tenant
Fiscal Year End Month                                  Needed to indicate month ending for borrower's Fiscal Year
Securitization Financials As Of Date
Revenue At Securitization
Operating Expenses At Securitization
NOI At Securitization
DSCR At Securitization                                 Multiply times the Allocated % at Securitization
Appraisal Value At Securitization
Appraisal Date At Securitization
Physical Occupancy At Securitization                   Multiply times the Allocated % at Securitization
Date of Last Inspection
Preceding FY Financial As of Date
Preceding Fiscal Year Revenue
Preceding Fiscal Year Expenses
Preceding Fiscal Year NOI
Preceding Fiscal Year Debt Service Amt
Preceding Fiscal Year DSCR                             Multiply times the Allocated % at Securitization
Preceding Fiscal Year Physical Occupancy               Multiply times the Allocated % at Securitization
Sec Preceding FY Financial As of Date
Second Preceding FY Revenue
Second Preceding FY Expenses
Second Preceding FY NOI
Second Preceding FY Debt Service
Second Preceding FY DSCR
Second Preceding FY Physical Occupancy
</TABLE>


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