GS MORTGAGES SEC CORP II COM MORT PAS THR CERT SER 1998-C1
8-K/A, 1998-11-23
ASSET-BACKED SECURITIES
Previous: CRESTLINE CAPITAL CORP, 424B3, 1998-11-23
Next: ROYAL FINANCIAL CORP, 10SB12G, 1998-11-23




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K/A

                        AMENDMENT NO. 1 TO CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                       Securities and Exchange Act of 1934


Date of Report:  October 29, 1998
- ---------------------------------
(Date of earliest event reported)


                      GS Mortgage Securities Corporation II
              Commercial Pass Through Certificates, Series 1998-C1
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

    Delaware                    333-40939                       22-3442024
- -------------------------------------------------------------------------------
 (State or Other               (Commission                 (I.R.S. Employer
 Jurisdiction of               File Number)                Identification No.)
 Incorporation)



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



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

Item 5. Other Events.

     Attached as Exhibit 4 is the Pooling and  Servicing  Agreement  (as defined
below)  for the GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through Certificates,  Series 1998-C1 (the "Certificates").  On October 29,
1998, GS Mortgage Securities Corporation II (the "Company") caused the issuance,
pursuant to a Pooling and Servicing Agreement, dated as of October 11, 1998 (the
"Pooling and Servicing Agreement"), by and among the Company, as seller, Goldman
Sachs  Mortgage  Company,  as  responsible  party,  Falcon  Financial,  LLC,  as
responsible party, AMRESCO Capital Limited,  Inc., as responsible party, AMRESCO
Commercial  Mortgage  Funding,  L.P.,  as  responsible  party,  GMAC  Commercial
Mortgage Corporation,  as master servicer and special servicer, LaSalle National
Bank, as trustee,  and ABN AMRO BANK N.V., as fiscal agent, of the Certificates,
issued in sixteen  classes.  The Class A-1, Class A-2, Class A-3, Class X, Class
B,  Class  C,  Class  D  and  Class  E  Certificates   (the  "Publicly   Offered
Certificates"),  with an aggregate principal balance as of October 11, 1998 (the
"Cut-Off Date") of $1,861,517,825,  were sold to Goldman, Sachs & Co. ("GS&Co.")
pursuant to an  Underwriting  Agreement,  dated October 26, 1998, by and between
GS&Co., as underwriter, and the Company.

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

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

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

(c)  Exhibits

Exhibit 4         Pooling and Servicing Agreement

Exhibit 8         Tax Matters Opinion
<PAGE>

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

                                   GS MORTGAGE SECURITIES CORPORATION II


                                   By: /s/ Jay Strauss
                                       -----------------------------------------
                                        Name: Jay Strauss
                                             -----------------------------------
                                        Title: Secretary
                                              ----------------------------------

Date: November 23, 1998
<PAGE>

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


 Item 601(a) of Regulation
          S-K Exhibit No.           Description
 -------------------------          -----------
             4                      Pooling and Servicing Agreement

             8                      Tax Matters Opinion






                     GS MORTGAGE SECURITIES CORPORATION II,
                                     Seller,

                         GOLDMAN SACHS MORTGAGE COMPANY,
                               Responsible Party,

                             FALCON FINANCIAL, LLC,
                               Responsible Party,

                         AMRESCO CAPITAL LIMITED, INC.,
                               Responsible Party,

                   AMRESCO COMMERCIAL MORTGAGE FUNDING, L.P.,
                               Responsible Party,

                      GMAC COMMERCIAL MORTGAGE CORPORATION,
                      Master Servicer and Special Servicer,

                             LASALLE NATIONAL BANK,
                                    Trustee,

                                       and

                               ABN AMRO BANK N.V.,
                                  Fiscal Agent

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

                         POOLING AND SERVICING AGREEMENT
                          Dated as of October 11, 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................................
      SECTION 2.02  Acceptance by Custodian and the Trustees....................
      SECTION 2.03  Representations and Warranties of the Seller 
                      and the Responsible Parties...............................
      SECTION 2.04  Representations, Warranties and Covenants
                      of the Master Servicer and Special Servicer...............
      SECTION 2.05  Execution and Delivery of Certificates;
                      Issuance of Lower-Tier Regular Interests..................
      SECTION 2.06  Miscellaneous REMIC and Grantor Trust Provisions............


ARTICLE III  ADMINISTRATION AND SERVICING OF
                      THE MORTGAGE LOANS........................................
      SECTION 3.01  Master Servicer to Act as Master Servicer;
                      Administration of the Mortgage Loans......................
      SECTION 3.02  Liability of the Master Servicer and Special 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; Upper-Tier Distribution Account; 
                      Lower-Tier Distribution Account; Class Q Distribution
                      Account; Excess Interest Distribution Account;
                      Payment Reserve  Account..................................
      SECTION 3.06  Permitted Withdrawals from the Collection Account...........
      SECTION 3.07  Investment of Funds in the Collection Account, 
                      the REO Account, the Interest Reserve Account, 
                      the Borrower Accounts, and Other 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  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......................
      SECTION 3.18  Sale of Specially Serviced Mortgage Loans and REO Properties
      SECTION 3.19  Additional Obligations of the Master Servicer; Inspections..
      SECTION 3.20  Reports to the Securities and Exchange Commission; 
                      Available Information.....................................
      SECTION 3.21  Lock-Box Accounts, Escrow Accounts and Reserve Accounts.....
      SECTION 3.22  Property Advances...........................................
      SECTION 3.23  Appointment of Special Servicer.............................
      SECTION 3.24  Transfer of Servicing Between Master Servicer and
                      Special Servicer; Record Keeping..........................
      SECTION 3.25  Interest Reserve Account....................................
      SECTION 3.26  Limitations on and Authorizations of the
                      Master Servicer and Special Servicer with Respect 
                      to Specific Mortgage Loans................................
      SECTION 3.27  Modifications, Waivers and Amendments.......................
      SECTION 3.28  The Healthcare Adviser......................................


ARTICLE IV  DISTRIBUTIONS TO CERTIFICATEHOLDERS.................................
      SECTION 4.01  Distributions...............................................
      SECTION 4.02  Statements to Certificateholders; Available Information; 
                      Information Furnished to Financial Market Publisher.......
      SECTION 4.03  Compliance with Withholding Requirements....................
      SECTION 4.04  REMIC Compliance............................................
      SECTION 4.05  Imposition of Tax on the Trust Fund.........................
      SECTION 4.06  Remittances; P&I Advances...................................
      SECTION 4.07  Grantor Trust Reporting.....................................
      SECTION 4.08  Reinvestment Enhancement Instrument; 
                      Reinvestment Reserve Account..............................


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...............................
      SECTION 5.07  Authenticating Agent........................................
      SECTION 5.08  Appointment of Custodians...................................


ARTICLE VI  THE SELLER, THE MASTER SERVICER AND THE SPECIAL SERVICER............
      SECTION 6.01  Liability of the Seller, the Master Servicer and 
                      the Special Servicer......................................
      SECTION 6.02  Merger or Consolidation of the Master Servicer and 
                      the Special Servicer......................................
      SECTION 6.03  Limitation on Liability of the Seller, the Master 
                      Servicer and Others.......................................
      SECTION 6.04  Limitation on Resignation of the Master Servicer 
                      or Special Servicer.......................................
      SECTION 6.05  Rights of the Seller and the Trustee in Respect of the 
                      Master Servicer and Special Servicer......................
      SECTION 6.06  Master Servicer or Special Servicer as Owner 
                      of a Certificate..........................................


ARTICLE VII   DEFAULT 157
      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 Not Liable for Certificates or Mortgage Loans.......
      SECTION 8.04  Trustee May Own Certificates................................
      SECTION 8.05  Payment of Trustee 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 and Consolidation of Trustee.........................
      SECTION 8.10  Appointment of Co-Trustee or Separate Trustee...............
      SECTION 8.11  Fiscal Agent Appointed; Concerning the Fiscal Agent.........
      SECTION 8.12  Controlling Certificateholders and Controlling 
                      Class Representative......................................


ARTICLE IX  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE........................
      SECTION 9.01  Termination; Optional Mortgage Loan Purchase................


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 Seller and Each Rating Agency................
      SECTION 10.07  Amendment..................................................
      SECTION 10.08  Confirmation of Intent.....................................
      SECTION 10.09  No Intended Third-Party Beneficiaries......................
<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 A-3 Certificate

Exhibit A-4    Form of Class X Certificate

Exhibit A-5    Form of Class B Certificate

Exhibit A-6    Form of Class C Certificate

Exhibit A-7    Form of Class D Certificate

Exhibit A-8    Form of Class E Certificate

Exhibit A-9    Form of Class F Certificate

Exhibit A-10   Form of Class G Certificate

Exhibit A-11   Form of Class H Certificate

Exhibit A-12   Form of Class J Certificate

Exhibit A-13   Form of Class K Certificate

Exhibit A-14   Form of Class Q Certificate

Exhibit A-15   Form of Class R Certificate

Exhibit A-16   Form of Class LR Certificate

Exhibit B      Mortgage Loan Schedule

Exhibit C-1    Form of Transferee Affidavit

Exhibit C-2    Form of Transferor Letter

Exhibit D-1    Form of Investment Representation Letter

Exhibit D-2    Form of ERISA Representation Letter

Exhibit E      Form of Request for Release

Exhibit F      Securities Legend

Exhibit G      [Reserved]

Exhibit H      [Reserved]

Exhibit I      Form of Summary Report

Exhibit J      Form of Monthly Distribution Statement

Exhibit K-1    Form of Regulation S Transfer Certificate for Transfers during 
                 Restricted Period

Exhibit K-2    Form of Regulation S Transfer Certificate for Transfers after
                 Restricted Period

Exhibit L      Form of Transfer Certificate for Exchange or Transfer from 
                 Rule 144A  Global Certificate to Regulation S Global 
                 Certificate during the Restricted Period

Exhibit M      Form of Transfer Certificate for Exchange or Transfer from 
                 Rule 144A  Global Certificate to Regulation S Global
                 Certificate after the Restricted Period

Exhibit N      Form of Transfer Certificate for Exchange or Transfer from 
                 Regulation S Global Certificate to Rule 144A Global
                 Certificate during the Restricted Period

Exhibit O      Form of Transfer Certificate for Regulation S Global 
                 Certificate during Restricted Period

Exhibit P      Form of Omnibus Assignment

Exhibit Q-1    Form of Comparative Financial Status Report

Exhibit Q-2    Form of Delinquent Loan Status Report

Exhibit Q-3    Form of Historical Loan Modification Report

Exhibit Q-4    Form of Historical Loss Estimate Report

Exhibit Q-5    Form of REO Status Report

Exhibit Q-6    Form of Servicer Watch List

Exhibit Q-7    Form of Operating Statement Analysis

Exhibit Q-8    Form of NOI Adjustment Worksheet

Exhibit Q-9    CSSA Surveillance Reports

Exhibit Q-10   CSSA Loan Files 

Exhibit Q-11   CSSA Property File

Exhibit R      Form of ABN AMRO Letter of Credit

Annex A        GSMC Retained Interest Loans

Annex B        Representations and Warranties with Respect to Each Mortgage Loan

Annex C        Mortgage Loans With Over 5% Concentrations

Annex D        Schedule of Exceptions to Representations and Warranties
<PAGE>

     Pooling and  Servicing  Agreement,  dated as of October 11, 1998,  among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as  Responsible  Party,  Falcon  Financial LLC, as  Responsible  Party,  AMRESCO
Capital  Limited,  Inc.,  as  Responsible  Party,  AMRESCO  Commercial  Mortgage
Funding,  L.P., as Responsible Party, GMAC Commercial Mortgage  Corporation,  as
Master Servicer and Special Servicer, LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent.

                             PRELIMINARY STATEMENT:

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

     The Seller intends to sell pass-through certificates to be issued hereunder
in multiple  classes which in the aggregate will evidence the entire  beneficial
ownership interest in the Trust Fund consisting primarily of the Mortgage Loans.
As provided herein, the Trustee will elect that designated portions of the Trust
Fund, exclusive of the Default Interest,  the Class Q Distribution  Account, the
Excess  Interest,  the AIMCO  Multifamily  Pool  Conditional  Debt,  the  Excess
Interest Distribution Account, the Reinvestment  Enhancement  Instrument and the
Reinvestment  Reserve  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
"Upper-Tier  REMIC" and the "Lower-Tier  REMIC,"  respectively).  The Class A-1,
Class  A-2,  Class  A-3,  Class X,  Class B, Class C, Class D, Class E, Class F,
Class G, Class H, Class J and Class K Certificates represent "regular interests"
in the Upper-Tier  REMIC. The Class R Certificates  constitute the sole class of
"residual  interests"  in  the  Upper-Tier  REMIC  for  purposes  of  the  REMIC
Provisions.  The Class LR  Certificates  constitute  the sole class of "residual
interests" in the Lower-Tier REMIC for purposes of the REMIC  Provisions.  There
are also twelve classes of  uncertificated  Lower-Tier  Regular Interests issued
under this Agreement (the Class LA-1,  Class LA-2,  Class LA-3,  Class LB, Class
LC,  Class LD,  Class LE,  Class LF,  Class LG,  Class LH, Class LJ and Class LK
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  assets of the  Grantor  Trust,  including  the Default
Interest,  the Class Q  Distribution  Account,  the Excess  Interest,  the AIMCO
Multifamily Pool Conditional Debt, the Excess Interest  Distribution Account and
the  Reinvestment  Enhancement  Instrument,  will be treated as a grantor  trust
under  Subpart  E of  Part 1 of  Subchapter  J of the  Code,  that  the  Class Q
Certificates represent pro rata undivided beneficial interests in the portion of
the Trust Fund consisting of the Default  Interest,  the AIMCO  Multifamily Pool
Conditional  Debt,  and the Class Q  Distribution  Account,  that the Class A-2,
Class  A-3,  Class B,  Class C,  Class D,  Class E, Class F, Class G and Class H
Certificates  represent undivided  beneficial interests in specified portions of
the Trust  Fund  consisting  of the  Excess  Interest  and the  Excess  Interest
Distribution  Account and that the Goldman  Group or its  designee be treated as
the  beneficial  owner  of  the  Reinvestment   Enhancement   Contract  and  the
Reinvestment Reserve Account.

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

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

                                             Initial Certificate
                                             Principal Amount or
                           Class                Notional Amount
                  -----------------------------------------------

                  Class A-1                      $207,500,000
                  -----------------------------------------------

                  Class A-2                      $436,033,000
                  -----------------------------------------------

                  Class A-3                      $650,220,628
                  -----------------------------------------------

                  Class X (1)                  $1,861,517,825
                  -----------------------------------------------

                  Class B                        $102,384,000
                  -----------------------------------------------

                  Class C                        $102,383,000
                  -----------------------------------------------

                  Class D                        $107,038,000
                  -----------------------------------------------

                  Class E                         $32,576,000
                  -----------------------------------------------

                  Class F                         $83,768,000
                  -----------------------------------------------

                  Class G                         $23,268,000
                  -----------------------------------------------

                  Class H                         $55,846,000
                  ----------------------------------------------

                  Class J                         $23,269,000
                  -----------------------------------------------

                  Class K                         $37,232,197
                  -----------------------------------------------

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

(1) The  initial  Notional  Amount of the Class X  Certificates  is equal to the
initial  Certificate  Principal  Amount of the Class A-1,  Class A-2, Class A-3,
Class B,  Class C  Certificates,  Class D,  Class E,  Class F, Class G, Class H,
Class J and Class K.

     The Class Q,  Class R and  Class LR  Certificates  do not have  Certificate
Principal Amounts or Notional Amounts.  The Certificate  Principal Amount of any
Class of  Certificates  outstanding  at any time  represents  the maximum amount
which  holders  thereof are  entitled to receive as  distributions  allocable to
principal  from the cash flow on the Mortgage  Loans and the other assets in the
Trust  Fund;  provided,  however,  that in the  event  that  amounts  previously
allocated  as Realized  Losses to a Class of  Certificates  in  reduction of the
Certificate  Principal Amount thereof are recovered  subsequent to the reduction
of the  Certificate  Principal  Amount  of such  Class to zero,  such  Class may
receive  distributions  in respect of such  recoveries  in  accordance  with the
priorities set forth in Section 4.01. As of the Cut-Off Date, the Mortgage Loans
have an aggregate Stated Principal Balance equal to $1,861,517,825.00

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


                                    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.

     "ACLI":  AMRESCO Capital  Limited,  Inc., a Delaware  corporation,  and its
successors in interest.

     "ACMFLP":  AMRESCO  Commercial  Mortgage Funding,  L.P., a Delaware limited
partnership, and its successors in interest.

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

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

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

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

     "Advance  Rate": A per annum rate equal to the Prime Rate (as most recently
published  in the "Money  Rates"  section of The Wall Street  Journal,  New York
edition,  on or before the related Record Date),  compounded monthly, as of each
Master Servicer Remittance Date.

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

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

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

     "AIMCO  Multifamily  Pool  Agreed  Valuation  Amount":  As of any  date  of
determination,  the  aggregate  of the  Individual  AIMCO Loan Agreed  Valuation
Amounts for such date.

     "AIMCO Multifamily Pool Conditional Debt": An amount,  with respect to each
Individual  AIMCO  Loan,  equal to the  excess  of (i) the face  amount  of such
Individual  AIMCO  Loan over (ii) the  Individual  AIMCO Loan  Agreed  Valuation
Amount of such Individual AIMCO Loan, which was  approximately  $42.2 million as
of the Cut-Off Date. The AIMCO Multifamily Pool Conditional Debt shall not be an
asset of the Lower-Tier REMIC or the Upper-Tier REMIC formed hereunder.

     "AIMCO  Multifamily  Pool Loan":  The Mortgage Loan  identified as Loan No.
AIM-1 on the Mortgage Loan Schedule.

     "Allocated Loan Amount":  With respect to each Mortgaged Property as of any
date  of  determination,   the  portion  of  the  principal  balance  (or  AIMCO
Multifamily Pool Agreed Valuation  Amount,  in the case of the AIMCO Multifamily
Pool  Loan) of the  related  Mortgage  Loan  then  allocated  to such  Mortgaged
Property  in  accordance  with the  terms  of the  applicable  Mortgage  or Loan
Agreement;  provided,  that the Allocated  Loan Amount for a Mortgaged  Property
shall not be decreased by the amount of any release  payment made by the related
Borrower with respect to any other Mortgaged Property securing the same Mortgage
Loan, to the extent the amount of the release payment paid by such Borrower with
respect to such other  Mortgaged  Property  is in excess of the  Allocated  Loan
Amount for such other Mortgaged Property.

     "Americold  Pool Loan":  The  Mortgage  Loan  identified  as No. ACS on 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 ARD  Loan,  the date
indicated  in the  related  Loan  Documents  upon which such ARD Loan  commences
accruing interest at the applicable 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.

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

     "Appraisal  Reduction  Amount":  For  any  Distribution  Date  and  for any
Mortgage Loan as to which an Appraisal  Reduction Event has occurred,  an amount
equal  to the  excess,  if any,  of (a) the  Stated  Principal  Balance  of such
Mortgage Loan as of the last day of the related  Collection  Period over (b) the
excess of (i) 90% of the sum of the  appraised  values of the related  Mortgaged
Properties as determined by Updated Appraisals  obtained by the Special Servicer
(the cost of which  shall be  advanced  by the  Master  Servicer  as a  Property
Advance) over (ii) the sum of (A) to the extent not  previously  advanced by the
Master  Servicer,  the Trustee or the Fiscal Agent,  all unpaid interest on such
Mortgage  Loan  at a per  annum  rate  equal  to  its  Mortgage  Rate,  (B)  all
unreimbursed  Advances,  with interest thereon at the Advance Rate in respect of
such  Mortgage  Loan and (C) all  currently due and unpaid real estate taxes and
assessments  and  insurance  premiums  and  all  other  amounts,  including,  if
applicable,  ground  rents,  due and unpaid with respect to such  Mortgage  Loan
(which taxes, premiums and other amounts have not been the subject of an Advance
by the Master Servicer,  the Trustee or the Fiscal Agent, as applicable).  If no
Updated  Appraisal  has been  obtained  within the 12 months  prior to the first
Distribution  Date on or after an Appraisal  Reduction  Event has occurred,  for
purposes  of the  calculations  described  above,  the  Special  Servicer  shall
estimate the value of the related Mortgaged  Properties (the "Special Servicer's
Appraisal  Reduction  Estimate") and such estimate shall be used for purposes of
determining the Appraisal Reduction Amount for such Distribution Date. Within 60
days after the Special  Servicer  receives  notice or is otherwise  aware of the
Appraisal  Reduction Event, the Special Servicer shall obtain an independent MAI
appraisal, the costs of which shall be paid by the Master Servicer as a Property
Advance.  On the first  Distribution  Date occurring on or after the delivery of
such independent MAI appraisal,  the Special Servicer shall adjust the Appraisal
Reduction Amount to take into account such appraisal  (regardless of whether the
Updated  Appraisal  is higher or lower  than the  Special  Servicer's  Appraisal
Reduction Estimate). Each Appraisal Reduction Amount shall also be adjusted with
respect  to the next  Distribution  Date to take  into  account  any  subsequent
Updated  Appraisal  and  annual  letter  updates,  as of the  date of each  such
subsequent  Updated  Appraisal  or  letter  update.  Upon  payment  in  full  or
liquidation  of any Mortgage  Loan for which an Appraisal  Reduction  Amount has
been determined, such Appraisal Reduction Amount will be eliminated.

     "Appraisal  Reduction  Event":  With  respect  to any  Mortgage  Loan,  the
earliest of (i) the third  anniversary  of the date on which an extension of the
Maturity  Date  of  such  Mortgage  Loan  becomes  effective  as a  result  of a
modification of such Mortgage Loan by the Special Servicer pursuant to the terms
hereof,  which  extension does not change the amount of Monthly  Payments on the
Mortgage Loan, (ii) 120 days after an uncured Delinquency (without regard to the
application of any grace period) occurs in respect of such Mortgage Loan,  (iii)
90 days after the date on which a reduction in the amount of Monthly Payments on
the  Mortgage  Loan,  or a change in any  other  material  economic  term of the
Mortgage Loan,  becomes effective as a result of a modification of such Mortgage
Loan by the  Special  Servicer,  (iv) 60 days after a receiver in respect of the
related Mortgaged Property has been appointed,  (v) immediately after a Borrower
declares bankruptcy, (vi) 60 days after an involuntary petition of bankruptcy is
filed with respect to the Borrower,  if such petition is not dismissed  prior to
the  expiration  of such period,  and (vii)  immediately  after a Mortgage  Loan
becomes an REO  Mortgage  Loan.  The Special  Servicer  shall  notify the Master
Servicer  and  the  Master  Servicer  shall  notify  the  Special  Servicer,  as
applicable, promptly upon the occurrence of any of the foregoing events.

     "Archon": Archon Financial,  L.P., a Delaware limited partnership,  and its
successors in interest.

     "ARD Loan": Any Mortgage Loan which contains a  hyper-amortization  feature
pursuant  to  which,   after  an  Anticipated   Repayment  Date,  any  principal
outstanding on such date accrues interest at the Revised Rate rather than at the
Initial Rate.

     "Asset Status Report":  As defined in Section 3.27(k).

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

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

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

     "Authenticating  Agent": Any authenticating  agent appointed by the Trustee
pursuant to Section 5.07.

     "Available  Funds":  For a  Distribution  Date,  the sum of (i) all Monthly
Payments  or other  receipts on account of  principal  and  interest  (including
Unscheduled  Payments and any Net REO Proceeds  transferred  from an REO Account
pursuant to Section  3.17(b)) on or in respect of the Mortgage Loans received by
the Master Servicer in the Prepayment  Period relating to such Distribution Date
or relating to a Due Date in the Collection Period relating to such Distribution
Date but received by the Master Servicer in a prior Collection Period,  (ii) all
other  amounts  received by the Master  Servicer in such  Prepayment  Period and
deposited in the Collection  Account by the Master Servicer  pursuant to Section
3.05  allocable to such Mortgage  Loans,  and including all P&I Advances made by
the Master Servicer, the Trustee or the Fiscal Agent, as applicable,  in respect
of such  Distribution  Date and any interest or other income  earned on funds in
the Interest Reserve Account,  (iii) for the Distribution Date occurring in each
March,  the related  Withheld  Amounts  remitted to the Lower-Tier  Distribution
Account  pursuant to Section 3.25,  (iv) any late  payments of Monthly  Payments
received after the end of the Collection  Period  relating to such  Distribution
Date but prior to the related  Determination  Date,  and (v) any funds  released
from the Payment  Reserve  Account in accordance  with Section  3.05(e) for such
Distribution  Date and any  proceeds  received on the  Reinvestment  Enhancement
Instrument (including from the Reinvestment Reserve Account) pursuant to Section
4.08(a), but excluding the following,  to the extent deposited in the Collection
Account:

         (a) amounts permitted to be used to reimburse the Master Servicer,  the
     Special  Servicer,  the Trustee or the Fiscal  Agent,  as  applicable,  for
     previously  unreimbursed  Advances  and  interest  thereon as  described in
     Section 3.06(ii);

         (b) those  portions of each  payment of interest  which  represent  the
     applicable  Servicing  Fee (net of any  amounts  used to offset  Prepayment
     Interest  Shortfalls)  and an amount  representing  any applicable  Special
     Servicing Compensation with respect to such Distribution Date;

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

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

         (e) that portion of Net Liquidation Proceeds, Net Insurance Proceeds or
     the  Repurchase  Price  received  with  respect  to a  Mortgage  Loan which
     represents  any unpaid  Servicing  Fee,  Trustee Fee and Special  Servicing
     Compensation,  to  which  the  Master  Servicer,  Trustee  and the  Special
     Servicer, respectively, are entitled;

         (f) all amounts representing  certain  unanticipated or default related
     expenses specifically  reimbursable or payable to the Master Servicer,  the
     Special  Servicer,  the  Trustee  or the  Fiscal  Agent and  other  amounts
     permitted to be retained by the Master  Servicer or withdrawn by the Master
     Servicer from the Collection  Account to the extent  expressly set forth in
     this Agreement (including,  without limitation, as provided in Section 3.06
     and including any indemnities provided for herein);

         (g)      Yield Maintenance Charges;

         (h)      Default Interest;

         (i) with respect to each Mortgage  Loan which  accrues  interest on the
     basis of a 360-day year and the actual  number of days in the related month
     and any  Distribution  Date relating to the one-month  period preceding the
     Distribution  Date in each  February  and in any January of a year which is
     not a leap year, an amount equal to the related Withheld Amount pursuant to
     Section 3.25;

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

         (k) all payments on the Mortgage Loans deposited in the Payment Reserve
     Account in accordance with Section 3.05(e) since the preceding Distribution
     Date;

         (l) 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; and

         (m) all amounts received on or in respect of the AIMCO Multifamily Pool
     Conditional Debt.

     "Balloon Mortgage Loan": Any Mortgage Loan that by its original terms or by
virtue of any  modification  provides  for an  amortization  schedule  extending
beyond its Maturity Date,  unless such extension results solely from the accrual
of interest on the basis of the actual  number of days  elapsed in a year of 360
days,  notwithstanding  calculation of Monthly  Payments based on a 360-day year
consisting of twelve 30-day months.

     "Balloon Payment": With respect to any Balloon Mortgage Loan as of any date
of determination,  the amount  outstanding on the Maturity Date of such Mortgage
Loan in excess of the related Monthly Payment.

     "Base Interest Fraction":  With respect to any Principal  Prepayment on any
Mortgage Loan and with respect to any Class of Certificates (other than Class F,
Class G, Class H, Class J, Class Q and Residual  Certificates) is a fraction (a)
whose  numerator is the amount,  if any, by which (i) the  Pass-Through  Rate on
such Class of  Certificates  exceeds (ii) the discount  rate used in  accordance
with the related  Mortgage Loan documents in calculating  the Yield  Maintenance
Charge with respect to such Principal  Prepayment (or, if the Yield  Maintenance
Charge is a fixed  percentage of the principal  balance of the related  Mortgage
Loan, the yield rate applicable to any related yield maintenance charge) and (b)
whose  denominator is the amount, if any, by which the (i) Mortgage Rate on such
Mortgage Loan exceeds (ii) the discount rate used in accordance with the related
Mortgage Loan documents in calculating the Yield Maintenance Charge with respect
to such Principal  Prepayment  (or, if the Yield  Maintenance  Charge is a fixed
percentage of the principal balance of the related Mortgage Loan, the yield rate
applicable to any related yield maintenance  charge);  provided,  however,  that
under no circumstances  shall the Base Interest Fraction be greater than one. If
such  discount  rate is greater  than or equal to the lesser of (x) the Mortgage
Rate on the related Mortgage Loan and (y) the Pass-Through Rate described in the
preceding sentence, then the Base Interest Fraction shall equal zero.

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

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

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

     "Broker Strip Amount":  With respect to each Broker Strip Loan, the portion
of the Servicing Fee equal to 0.10% per annum of the Stated Principal Balance of
the related  Mortgage  Loan,  calculated  for the same number of days and on the
same basis as the Servicing Fee.

     "Broker Strip Loans":  Those Mortgage  Loans  identified as Loan Nos. O0393
and O0148 on the Mortgage Loan Schedule.

     "Business Day": Any day other than a Saturday, a Sunday or any day on which
banking  institutions in the City of New York, New York, the cities in which the
principal offices of the Master Servicer or Special Servicer are located, or the
city in which the Corporate  Trust Office is located are authorized or obligated
by law, executive order or governmental decree to be closed.

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

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

     "Certificate": Any Class A-1, Class A-2, Class A-3, Class X, Class B, Class
C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class Q, Class
R or Class LR Certificate issued, authenticated and delivered hereunder.

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

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

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

     "Certificateholder": With respect to any Certificate, the Person whose name
is registered in the Certificate Register;  provided,  however,  that, except to
the extent  provided in the next  proviso,  solely for the purpose of giving any
consent  or taking  any  action  pursuant  to this  Agreement,  any  Certificate
beneficially owned by the Seller, the Master Servicer, the Special Servicer, the
Trustee, a manager of a Mortgaged Property,  a Borrower or any Person known to a
Responsible  Officer of the  Certificate  Registrar  to be an  Affiliate  of the
Seller,  the  Trustee,  the Master  Servicer or the Special  Servicer,  shall be
deemed not to be outstanding and the Voting Rights to which it is entitled shall
not be taken into account in  determining  whether the  requisite  percentage of
Voting  Rights  necessary to effect any such consent or take any such action has
been obtained; provided, however, that (i) for purposes of obtaining the consent
of  Certificateholders  to an  amendment  of this  Agreement,  any  Certificates
beneficially  owned  by the  Master  Servicer  or  the  Special  Servicer  or an
Affiliate of the Master  Servicer or the Special  Servicer shall be deemed to be
outstanding,  provided,  that, such amendment does not relate to compensation of
the Master  Servicer or the Special  Servicer,  or otherwise  benefit the Master
Servicer  or the Special  Servicer  (in its  capacity as such) or any  Affiliate
thereof (other than solely in its capacity as Certificateholder) in any material
respect,  in which case such Certificate  shall be deemed not to be outstanding;
and (ii) for  purposes of  obtaining  the consent of  Certificateholders  to any
action proposed to be taken by the Special  Servicer with respect to a Specially
Serviced  Mortgage  Loan,  any  Certificates  beneficially  owned by the  Master
Servicer or an Affiliate  thereof  shall be deemed to be  outstanding,  provided
that the Special Servicer is not the Master Servicer.  For purposes of obtaining
the consent of  Certificateholders  to any action with  respect to a  particular
Mortgage Loan proposed to be taken by the Master  Servicer or Special  Servicer,
any Certificates  beneficially  owned by the Affiliates of the related Borrower,
the related Manager, or Affiliates of the related Manager shall not be deemed to
be outstanding.

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

     "Class": With respect to the Certificates,  all of the Certificates bearing
the same alphabetical and numerical class  designation,  and with respect to the
Lower-Tier Regular Interests,  each interest bearing the applicable alphabetical
and numerical designation set forth in the Preliminary Statement hereto.

     "Class  A  Certificates":   The  Class  A-1  Certificates,  the  Class  A-2
Certificates and the Class A-3 Certificates.

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

     "Class A-1  Component":  With respect to the Class X  Certificates,  at any
date of  determination,  that  portion  of the  Notional  Amount  of the Class X
Certificates  equal  to  the  Certificate  Principal  Amount  of the  Class  A-1
Certificates.

     "Class A-1 Component  Pass-Through  Rate" A per annum rate equal to the WAC
Rate minus the Class A-1 Pass-Through Rate.

     "Class A-1 Pass-Through Rate":  A per annum rate equal to 6.060%.

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

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

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

     "Class A-2 Pass-Through Rate":  A per annum rate equal to 6.620%.

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

     "Class A-3  Component":  With respect to the Class X  Certificates,  at any
date of  determination,  that  portion  of the  Notional  Amount  of the Class X
Certificates  equal  to  the  Certificate  Principal  Amount  of the  Class  A-3
Certificates.

     "Class A-3 Component  Pass-Through Rate": A per annum rate equal to the WAC
Rate minus the Class A-3 Pass-Through Rate.

     "Class A-3 Pass-Through Rate":  A per annum rate equal to 6.135%.

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

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

     "Class B Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class B Pass-Through Rate.

     "Class B Pass-Through Rate":  A per annum rate equal to 6.970%.

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

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

     "Class C Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class C Pass-Through Rate.

     "Class C Pass-Through Rate":  A per annum rate equal to 6.910%.

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

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

     "Class D Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class D Pass-Through Rate.

     "Class D Pass-Through Rate": With respect to the initial Distribution Date,
a per annum rate equal to 7.450%,  and thereafter,  the lesser of such per annum
rate and the WAC Rate.

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

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

     "Class E Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class E Pass-Through Rate.

     "Class E Pass-Through Rate": With respect to the initial Distribution Date,
a per annum rate equal to 7.450%,  and thereafter,  the lesser of such per annum
rate and the WAC Rate.

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

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

     "Class F Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class F Pass-Through Rate.

     "Class F Pass-Through Rate":  A per annum rate equal to 6.000%.

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

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

     "Class G Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class G Pass-Through Rate.

     "Class G Pass-Through Rate":  A per annum rate equal to 6.000%.

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

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

     "Class H Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class H Pass-Through Rate.

     "Class H Pass-Through Rate":  A per annum rate equal to 6.000%.

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

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

     "Class J Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class J Pass-Through Rate.

     "Class J Pass-Through Rate":  A per annum rate equal to 6.000%.

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

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

     "Class K Component  Pass-Through  Rate":  A per annum rate equal to the WAC
Rate minus the Class K Pass-Through Rate.

     "Class K Pass-Through Rate":  A per annum rate equal to 6.000%.

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

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

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

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

     "Class LA-3 Interest":  A regular interest in the Lower-Tier REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LA-3 Pass-Through Rate":  A per annum rate equal to the WAC Rate.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     "Class Q Certificate":  Any Certificate  executed and  authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit A-14 hereto and entitled to the  distributions  payable thereto pursuant
to  Section  4.01(a).  The  Class  Q  Certificates  have no  Pass-Through  Rate,
Certificate  Principal  Amount or  Notional  Amount.  The  Class Q  Certificates
represent a beneficial  ownership  interest in payments on the AIMCO Multifamily
Pool Conditional Debt and the Default  Interest,  subject in the case of Default
Interest to offset, to the extent necessary, to pay interest on Advances.

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

     "Class R Certificate":  Any Certificate  executed and  authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit  A-15  hereto.  The  Class R  Certificates  have no  Pass-Through  Rate,
Certificate Principal Amount or Notional Amount.

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

     "Class X Pass-Through Rate": A per annum rate equal to the weighted average
of  the  Class  A-1  Component   Pass-Through  Rate,  the  Class  A-2  Component
Pass-Through  Rate,  the  Class A-3  Component  Pass-Through  Rate,  the Class B
Component  Pass-Through Rate, the Class C Component Pass-Through Rate, the Class
D Component  Pass-Through  Rate,  the Class E Component  Pass-Through  Rate, the
Class F Component  Pass-Through  Rate, the Class G Component  Pass-Through Rate,
the Class H Component Pass-Through Rate, the Class J Component Pass-Through Rate
and the Class K  Component  Pass-Through  Rate,  weighted  on the basis of their
respective Notional Amounts.

     "Closing Date":  October 29, 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.

     "Co-Lender Agreement":  The agreement,  dated as of May 21, 1998, among the
Trustee,  GMACCM and GSMC,  relating to the administration of the Americold Pool
Loan and the Other Americold Pool Loan.

     "Collection Account": The account or accounts created and maintained by the
Master  Servicer  pursuant to Section  3.05(a),  which  shall be entitled  "GMAC
Commercial Mortgage  Corporation in trust for LaSalle National Bank, as Trustee,
in trust for  Holders  of GS  Mortgage  Securities  Corporation  II,  Commercial
Mortgage  Pass-Through  Certificates,  Series 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 Due Date in the month preceding
the  month  in which  such  Distribution  Date  occurs  (or,  in the case of the
Distribution Date occurring on November 18, 1998, beginning on the day after the
Cut-Off Date) and ending on the Due Date in the month in which such Distribution
Date occurs.

     "Commission":  The Securities and Exchange Commission.

     "Comparative  Financial Status Report": A report  substantially  containing
the content described in Exhibit Q-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 four periods (to the extent
such  information is available):  (i) the most current  available  year-to-date,
(ii) the most recent  twelve  months,  (iii) the previous two full fiscal years,
and (iv) the "base year" (representing the original analysis of information used
as of the Cut-Off Date);  provided,  however,  that debt service  coverage ratio
shall not be calculated  for any  Mortgaged  Property for which twelve months of
operating  information is not available  (including for purposes of clause (i)).
For the purposes of the Master Servicer's  production of any such report that is
required to state  information  for any period  prior to the Cut-Off  Date,  the
Master Servicer may conclusively rely (without independent verification), absent
manifest  error, on information  provided to it by the applicable  Mortgage Loan
Seller.

     "Component": Any of the Class A-1 Component, Class A-2 Component, Class A-3
Component,  Class B Component,  Class C Component, Class D  Component,  Class E
Component,  Class F  Component,  Class G Component,  Class H Component,  Class J
Component and Class K Component.

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

     "Controlling  Class":  As of  any  time  of  determination,  the  Class  of
Certificates  outstanding  representing the most subordinate Certificates (other
than the  Class R or Class LR  Certificates)  that  equals  at least  25% of its
initial  Certificate  Principal  Amount  (or if no Class of  Certificates  has a
Certificate  Principal  Amount  of at  least  25%  of  its  initial  Certificate
Principal Amount,  the most subordinate Class of Certificates  outstanding other
than the Class R and Class LR Certificates).

     "Controlling  Class  Representative":   The  Controlling  Certificateholder
selected by a majority of the  Controlling  Certificateholders,  by  Certificate
Principal Amount, as certified by the Trustee from time to time; provided, that,
absent such selection,  or (i) until a Controlling  Class  Representative  is so
selected,  or (ii) upon  receipt of notice  from a majority  of the  Controlling
Certificateholders,  by Certificate  Principal Amount,  that a Controlling Class
Representative  is no longer so designated,  the  Controlling  Certificateholder
which owns the largest aggregate Certificate Principal Amount of the Controlling
Class shall be the Controlling Class Representative.

     "Corporate  Trust Office":  The principal  office of the Trustee located at
135 South LaSalle Street, Suite 1625, Chicago,  Illinois 60674-4107,  Attention:
Asset Backed Securities Trust Services  Group-GSMSC II 1998-C1, or the principal
trust  office of any  successor  trustee  qualified  and  appointed  pursuant to
Section 8.08.

     "Cross-over Date": The Distribution Date on which the Certificate Principal
Amount of each Class of  Certificates  entitled to  distributions  of  principal
(other  than the Class  A-1,  Class A-2 and  Class  A-3  Certificates)  has been
reduced to zero due to the application of Realized Losses.

     "CSSA Data Files":  With respect to the  Mortgage  Loans,  data files which
contain  the  information  substantially  in  the  forms  of the  CSSA  standard
reporting  package  attached as Exhibits  Q-9, Q-10 and Q-12, as the same may be
modified from time to time.

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

     "Custodian":  Any Custodian  appointed pursuant to Section 5.08 and, unless
the  Trustee is  Custodian,  named  pursuant  to any  Custodial  Agreement.  The
Custodian  may (but need  not) be the  Trustee  or the  Master  Servicer  or any
Affiliate  of the Trustee or the Master  Servicer,  but may not be the Seller or
any Affiliate thereof.

     "Cut-Off Date":  October 11, 1998.

     "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 plus, if applicable,  the Excess Rate for such
Mortgage  Loan.  The Default  Interest  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, as
such rate is set forth on the Mortgage Loan Schedule.

     "Delinquent  Loan Status  Report":  A report  substantially  containing the
content  described in Exhibit Q-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 preparation of such report,  were
delinquent 1 Collection Period,  delinquent 2 Collection  Periods,  delinquent 3
Collection  Periods  or  more,  current  but  specially  serviced,  or  were  in
foreclosure but were not REO Property.

     "Denomination":  As defined in Section 5.01.

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

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

     "Determination  Date":  With respect to any  Distribution  Date,  the fifth
Business Day prior to such Distribution Date.

     "Directly  Operate":  With respect to any REO Property,  the  furnishing or
rendering of services to the tenants thereof that are not  customarily  provided
to tenants in connection  with the rental of space "for  occupancy  only" within
the meaning of Treasury Regulations Section 1.512(b)-1(c)(5),  the management or
operation of such REO Property,  the holding of such REO Property  primarily for
sale to customers  in the  ordinary  course of a trade or business or any use of
such REO  Property in a trade or business  conducted  by the Trust Fund,  or the
performance  of any  construction  work  on the REO  Property  (other  than  the
completion  of a  building  or  improvement,  where  more than 10 percent of the
construction of such building or improvement was completed before default became
imminent), other than through an Independent Contractor; provided, however, that
the Special  Servicer,  on behalf of the Trust Fund,  shall not be considered to
Directly Operate an REO Property solely because the Special Servicer,  on behalf
of the Trust Fund,  establishes  rental terms,  chooses tenants,  enters into or
renews leases, deals with taxes and insurance,  or makes decisions as to repairs
or capital expenditures with respect to such REO Property or takes other actions
consistent  with  Section  1.856-4(b)(5)(ii)  of the  regulations  of the United
States Department of the Treasury.

     "Disqualified  Non-U.S.  Person":  With  respect  to a Class R 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  Date":  The 18th day of each month (or,  if such 18th day is
not a Business Day, the next  succeeding  Business Day),  commencing on November
18, 1998.

     "Due Date": With respect to any Mortgage Loan, the day each month set forth
in the related Note on which the Monthly  Payment is due and  payable,  and with
respect to any  Distribution  Date, the Due Date occurring in the month in which
such Distribution Date occurs.

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

     "Eligible  Account":  Either (i) (A) an account or accounts maintained with
either a federal or state chartered depository  institution or trust company the
long-term  unsecured debt obligations (or short-term  unsecured debt obligations
if the account holds funds for less than 30 days) or  commercial  paper of which
are rated by each of the Rating  Agencies in its highest rating  category at all
times (or, in the case of the REO Account,  Collection Account, Interest Reserve
Account  and Escrow  Account,  the  long-term  unsecured  debt  obligations  (or
short-term  unsecured debt  obligations if the account holds funds for less than
30 days) of  which  are  rated at least  "AA-"  by each  Rating  Agency  or,  if
applicable, the short-term rating equivalent thereof, which is at least "F1+" by
Fitch and "A-1" by S&P, or (B) as to which the Master  Servicer or the  Trustee,
as  applicable,  has  received  written  confirmation  from  each of the  Rating
Agencies that holding funds in such account would not cause any Rating Agency to
qualify,  withdraw or downgrade any of its ratings on the Certificates or (ii) a
segregated  trust  account  or  accounts  maintained  with a  federal  or  state
chartered  depository  institution  or trust  company  acting  in its  fiduciary
capacity which, in the case of a state chartered depository institution or trust
company is subject to regulations substantially similar to 12 C.F.R. ss.9.10(b),
having in either case a combined capital and surplus of at least $50,000,000 and
subject to supervision or  examination by federal or state  authority,  or (iii)
any other account that, as evidenced by a written  confirmation from each Rating
Agency,  would  not,  in and of  itself,  cause a  downgrade,  qualification  or
withdrawal of the then current ratings assigned to the  Certificates,  which may
be an account  maintained  with the  Trustee or the Master  Servicer;  provided,
however,  that  accounts  held at Banc One Texas (or any successor in interest),
and any other bank authorized  under the applicable Loan Documents  (solely with
respect to the related Mortgage Loan), shall be Eligible Accounts for so long as
there  is no  downgrade,  qualification  or  withdrawal  of the  rating  of such
institutions  from their ratings as of the Closing Date.  Eligible  Accounts may
bear interest.

     "Eligible Healthcare  Adviser":  Any Person who is acceptable to the Rating
Agencies to advise the Special Servicer with respect to the loans referred to in
Section 3.28. No Person shall be a Eligible  Healthcare  Adviser (i) without the
written  consent of the Rating  Agencies or (ii) if any Rating Agency submits in
writing  a  notice  stating  that if the  designated  Person  were to  serve  as
healthcare adviser hereunder,  any of the then-current  ratings assigned by such
Rating Agency assigned to the respective  Classes of the  Certificates  would be
qualified, downgraded or withdrawn as a result thereof.

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

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

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

     "Escrow Account":  As defined in Section 3.04(b).

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

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

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

     "Excess Interest":  With respect to each ARD Loan, interest accrued on such
Mortgage  Loan at the related  Excess Rate plus  interest  thereon to the extent
permitted by applicable  law at the related  Revised Rate.  The Excess  Interest
shall not be an asset of the  Lower-Tier  REMIC or the  Upper-Tier  REMIC formed
hereunder.

     "Excess  Interest  Distribution  Account":  The trust  account or  accounts
created and maintained as a separate account or accounts by the Trustee pursuant
to Section 3.05(d),  which shall be entitled "LaSalle National Bank, as Trustee,
in trust for  Holders  of GS  Mortgage  Securities  Corporation  II,  Commercial
Mortgage Pass-Through Certificates, Series 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 any Distribution
Date, the aggregate amount, if any, by which the Prepayment  Interest  Shortfall
with respect to all Principal Prepayments received during the related Prepayment
Period exceeds the sum of (x) the Prepayment Interest Excess with respect to all
Principal Prepayments received during the related Prepayment Period, plus (y) an
amount equal to the product of (i) 1/12th of 0.04% and (ii) the aggregate Stated
Principal Balance of the Mortgage Loans for the related Interest Accrual Period.

     "Excess  Rate":  With  respect to each ARD Loan,  the excess of the related
Revised Rate over the related  Initial  Rate,  each as set forth in the Mortgage
Loan Schedule.

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

     "Falcon":  Falcon Financial, LLC, a Delaware limited liability company, and
its successors in interest.

     "Falcon  Loan Sale  Agreement":  The Loan Sale  Agreement,  dated as of the
Cut-Off Date, by and between the Seller and Falcon.

     "FDIC":  The Federal Deposit Insurance  Corporation,  and its successors in
interest.

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

     "FHLMC": The Federal Home Loan Mortgage Corporation,  and its successors in
interest.

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

     "Financial Market Publisher":  Bloomberg Financial Service.

     "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., and its successors in interest.

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

     "FNMA":  The Federal National Mortgage  Association,  and its successors in
interest.

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

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

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

     "Global Certificates":  The Class A-1, Class A-2, Class A-3, Class X, Class
B,  Class C,  Class D,  Class E,  Class F, Class G, Class H, Class J and Class K
Certificates.

     "GMACCM":  GMAC Commercial Mortgage Corporation,  a California corporation,
and its successors in interest.

     "Goldman  Group":  The  Goldman  Sachs  Group,  L.P.,  a  Delaware  limited
partnership, and its successors in interest.

     "Goldman Group Guaranty": That certain guaranty, dated October 29, 1998, of
Goldman Group, relating to certain representations and warranties of GSMC.

     "Grantor  Trust":  A segregated asset pool within the Trust Fund consisting
of the  Default  Interest,  the  Excess  Interest,  the AIMCO  Multifamily  Pool
Conditional Debt, the Reinvestment  Enhancement Instrument and amounts held from
time  to time  in the  Class Q  Distribution  Account  and the  Excess  Interest
Distribution Account.

     "Group 1": The Mortgage  Loans  designated as Group 1 Mortgage Loans on the
Mortgage Loan Schedule.

     "Group 2": The Mortgage  Loans  designated as Group 2 Mortgage Loans on the
Mortgage Loan Schedule.

     "GSMC": Goldman Sachs Mortgage Company, a New York limited partnership, and
its successors in interest.

     "GSMC  Loan  Sale  Agreement":  The Loan  Sale  Agreement,  dated as of the
Cut-Off Date, by and between the Seller and GSMC.

     "GSMC  Retained  Interest  Amount":  With  respect  to each  GSMC  Retained
Interest  Loan,  an amount  equal to the  amount  of  interest  accrued  on such
Mortgage  Loan (at the related  Mortgage  Rate) during the period from and after
the related  origination  date of such Mortgage Loan up to but not including the
date that is one month prior to the Due Date for such  Mortgage Loan in November
1998. Such amount is set forth on Annex A hereto.

     "GSMC Retained  Interest Loan": Any of the twelve Mortgage Loans identified
on Annex A hereto.

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

     "Healthcare  Adviser":  A  consultant  who  provides  advice to the Special
Servicer  with respect to a Healthcare  Adviser Loan that has become a Specially
Serviced  Mortgage  Loan and the related  Mortgaged  Property,  appointed by the
Controlling Class Representative or the Special Servicer, as set forth herein.

     "Healthcare Adviser Fee": With respect to each Healthcare Adviser Loan that
is a Specially  Serviced Mortgage Loan and any Distribution Date, an amount paid
to the  Healthcare  Advisor as  compensation  for its services  hereunder.  Such
amount  shall be  negotiated  by the  Special  Servicer in  accordance  with the
Servicing Standard.

     "Healthcare  Adviser Loans":  The Mortgage Loans identified in the Mortgage
Loan Schedule with the following Loan Numbers: 090001099, 090001100 and SP007.

     "Historical Loan Modification  Report": A report  substantially  containing
the content described in Exhibit Q-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 preparation of such report,  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 Q-4 attached  hereto,  setting forth,  among other
things,  as of the  close of  business  on the  Determination  Date  immediately
preceding  the  preparation  of  such  report,   (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  and   historically,   set  forth  on  a  Mortgage
Loan-by-Mortgage Loan basis.

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

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

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

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

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

     "Individual  AIMCO Loan":  Each of the fifteen  first-lien  mortgage  loans
comprising  the AIMCO  Multifamily  Pool Loan,  each  evidenced by an individual
Mortgage  Note and secured by, among other  things,  a Mortgage on an individual
Mortgaged Property.

     "Individual  AIMCO  Loan  Agreed  Valuation  Amount":  With  respect to any
Individual  AIMCO Loan,  at any date of  determination,  an amount  equal to the
"Agreed  Valuation  Amount"  (as  such  term  is  defined  in the  related  Loan
Documents).

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

     "Initial  Rate":  With respect to an ARD Loan,  the Mortgage  Rate at which
interest accrues on such ARD Loan until its Anticipated Repayment Date.

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

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

     "Interest  Accrual Amount":  With respect to any Distribution  Date and any
Class  of  Sequential  Pay  Certificates  or any  Class  of  Lower-Tier  Regular
Interests,  an amount equal to interest for the related  Interest Accrual Period
at the  Pass-Through  Rate for such Class on the related  Certificate  Principal
Amount  (provided,  that for  interest  accrual  purposes any  distributions  in
reduction of Certificate Principal Amount or reductions in Certificate Principal
Amount as a result of allocations of Realized  Losses on the  Distribution  Date
occurring in an Interest Accrual Period shall be deemed to have been made on the
first day of such Interest  Accrual  Period).  With respect to any  Distribution
Date and the Class X  Certificates,  an amount equal to interest for the related
Interest  Accrual  Period  at the  Pass-Through  Rate  for such  Class  for such
Interest  Accrual  Period on the Class X  Notional  Amount  (provided,  that for
interest  accrual  purposes  any  reductions  in Notional  Amount as a result of
allocations of Realized Losses on the Distribution Date occurring in an Interest
Accrual  Period  shall be  deemed  to have  been  made on the  first day of such
Interest  Accrual  Period).  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 and with
respect to each Class of Certificates, the calendar month preceding the month in
which such Distribution  Date occurs.  Each Interest Accrual Period with respect
to each Class of Certificates is assumed to consist of 30 days.

     "Interest  Distribution  Amount": With respect to any Distribution Date and
each Class of Regular  Certificates and Lower-Tier Regular Interests,  an amount
equal to (A) the sum of (i) the Interest  Accrual  Amount for such  Distribution
Date and (ii) the Interest  Shortfall,  if any, for such Distribution Date, less
(B) any Excess  Prepayment  Interest  Shortfall  allocated to such Class on such
Distribution Date pursuant to Section 4.01(g).

     "Interest  Reserve  Account":  The account  created and  maintained  by the
Trustee  pursuant to Section  3.25,  which shall be entitled  "LaSalle  National
Bank, as Trustee, in trust for Holders of GS Mortgage Securities Corporation II,
Commercial Mortgage Pass-Through Certificates,  Series 1998-C1, Interest Reserve
Account" and which shall be an Eligible Account.

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

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

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

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

     "IRS":  The Internal Revenue Service.

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

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

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

     "Loan Agreement": With respect to any Mortgage Loan, 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 (including,  without limitation,
with respect to the Americold Pool Loan, the Co-Lender Agreement).

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

     "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 Seller or any
sub-servicer for the Seller, as set forth in the Mortgage Loan Schedule.

     "Loan Sale Agreement": The Falcon Loan Sale Agreement or the GSMC Loan Sale
Agreement.

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

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

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

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

     "Lower-Tier  Regular  Interests":  The Class LA-1,  Class LA-2, Class LA-3,
Class LB,  Class LC,  Class LD, Class LE, Class LF, Class LG, Class LH, Class LJ
and Class LK Interests.

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

     "MAI":  Member of the Appraisal Institute.

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

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

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

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

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

     "Master  Servicer  Remittance  Report":  A report  prepared  by the  Master
Servicer  in such  media as may be agreed  upon by the Master  Servicer  and the
Trustee containing such information  regarding the Mortgage Loans as will permit
the Trustee to calculate the amounts to be distributed  pursuant to Section 4.01
and to furnish  statements  to  Certificateholders  pursuant to Section 4.02 and
containing  such  additional  information as the Master Servicer and the Trustee
may from time to time agree.

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

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

     "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 related  Mortgage Rate, which is payable by the related
Borrower on such Due Date under the related Note or Notes.  The Monthly  Payment
with respect to (i) an REO  Mortgage  Loan,  or (ii) any Mortgage  Loan which is
delinquent at its respective Maturity Date and with respect to which the Special
Servicer  does not enter into an  extension,  is the monthly  payment that would
otherwise  have been  payable on the related  Due Date had the related  Note not
been discharged or the related  Maturity Date had not been reached,  as the case
may be, determined as set forth in the preceding  sentence and on the assumption
that all other amounts, if any, due thereunder are paid when due.

     "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 (xvi)  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 or defeased Mortgage Loan.

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

         (a)      the Borrower's name;

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

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

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

         (e)      the original principal balance;

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

         (g)      the original and remaining amortization terms;

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

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

         (j)      the applicable Servicing Fee Rate as of the Cut-Off Date;

         (k)      the applicable Loan Number;

         (l)      the number of Mortgaged Properties securing such Mortgage
                  Loan;

         (m)      the Anticipated Repayment Date, if any;

         (n)      the Originator; and

         (o)      the applicable Loan Group.

The  Mortgage  Loan  Schedule  shall  also set forth  the  total of the  amounts
described under clauses (e) and (h) above for all of the Mortgage Loans.

     "Mortgage Loan Seller":  Each of Falcon and GSMC.

     "Mortgage  Rate":  With respect to any Mortgage Loan, the per annum rate at
which  interest  accrues on such Mortgage Loan as stated in the related Note, in
each case  without  giving  effect to the Excess Rate or the  Default  Rate with
respect to any Mortgage Loan.  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,  for purposes of  calculating  the WAC Rate,  the
Mortgage Rate of such Mortgage Loan for any one-month period preceding a related
Due Date shall 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 one-month  period
at the related  Mortgage  Rate;  provided,  however,  that with  respect to each
Mortgage  Loan which  accrues  interest  on the basis of a 360-day  year and the
actual number of days, (i) the Mortgage Rate for the one-month  period preceding
the Due Dates in January  and  February in any year which is not a leap year and
in February  in any year which is a leap year,  shall be  determined  net of any
Withheld  Amounts and (ii) the Mortgage Rate for the one-month  period preceding
the Due Date in March shall be  determined  taking into  account the addition of
any such Withheld Amounts.

     "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.

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

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

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

     "Net Mortgage Rate": With respect to any Mortgage Loan and any Distribution
Date, the per annum rate equal to the Mortgage Rate for such Mortgage Loan minus
the related  Servicing Fee Rate (adjusted if necessary to accrue on the basis of
a 360-day year consisting of twelve 30-day months); provided,  however, that for
purposes of  calculating  any  Pass-Through  Rate, the Net Mortgage Rate of such
Mortgage Loan shall be determined without regard to any modification,  waiver or
amendment of the terms of such Mortgage  Loan,  whether agreed to by the Special
Servicer  or  resulting  from  bankruptcy,   insolvency  or  similar  proceeding
involving the related Borrower.

     "Net REO  Proceeds":  With respect to each REO Property and any related REO
Mortgage  Loan,  REO Proceeds  with respect to such REO Property or REO Mortgage
Loan (other than the proceeds of a  liquidation  thereof)  net of any  insurance
premiums,  taxes,  assessments,  ground  rents  and  other  costs  and  expenses
permitted to be paid therefrom pursuant to Section 3.17(b) of this Agreement.

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

     "NOI Adjustment Worksheet": A report prepared by the Master Servicer or the
Special  Servicer,  as the case may be,  substantially  containing  the  content
described in Exhibit Q-8 attached hereto,  presenting the  computations  made in
accordance with the methodology described in said Exhibit Q-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 with each annual
operating statement for a Mortgaged Property pursuant to Section 3.13(d).

     "Non-U.S. Person":  A person other than a U.S. Person.

     "Nonrecoverable  Advance": Any portion of an Advance proposed to be made or
previously made which has not been previously reimbursed to the Master Servicer,
the Special Servicer, the Trustee or the Fiscal Agent, as applicable, and which,
in the  good  faith  business  judgment  of the  Master  Servicer,  the  Special
Servicer,  the Trustee or the Fiscal Agent,  as applicable,  will not or, in the
case of a  proposed  Advance,  would  not be  ultimately  recoverable  from late
payments,  Insurance Proceeds,  Liquidation Proceeds and other collections on or
in respect of the related  Mortgage  Loan,  in any case taking into  account all
prior  unreimbursed  Advances  and the  likelihood  of recovery  of  anticipated
Advance Interest Amounts.  The judgment or determination by the Master Servicer,
the  Special  Servicer,  the  Trustee  or the  Fiscal  Agent  that it has made a
Nonrecoverable Advance or that any proposed Advance, if made, would constitute a
Nonrecoverable  Advance shall be evidenced in the case of the Master Servicer or
Special  Servicer,  by a  certificate  of a Servicing  Officer  delivered to the
Trustee,  the Fiscal Agent, the Seller and, in the case of the Special Servicer,
to the Master Servicer, and in the case of the Trustee or the Fiscal Agent, by a
certificate  of a  Responsible  Officer  of the  Trustee  or  Fiscal  Agent,  as
applicable,  delivered to the Seller (and the Trustee if the certificate is from
the Fiscal Agent),  which in each case sets forth such judgment or determination
and the procedures and considerations of the Master Servicer,  Special Servicer,
Trustee or Fiscal Agent, as applicable,  forming the basis of such determination
(including,  but not limited to, information  selected by the Person making such
judgment or determination in its good faith  discretion,  such as related income
and expense  statements,  rent rolls,  occupancy status,  property  inspections,
Master Servicer,  Special  Servicer,  Trustee or Fiscal Agent  inquiries,  third
party engineering and environmental  reports,  and an appraisal  conducted by an
MAI appraiser in accordance with MAI standards or any Updated  Appraisal thereof
conducted  within the past 12 months;  copies of such  documents  to be included
with  the  certificate  of  a  Responsible   Officer).   Any   determination  of
non-recoverability made by the Master Servicer may be made without regard to any
value  determination  made by the  Special  Servicer  other than  pursuant to an
Updated Appraisal.  In addition,  upon the determination by the Master Servicer,
the  Special  Servicer,  the  Trustee or the Fiscal  Agent that an Advance  with
respect to any  Mortgage  Loan  would be a  Nonrecoverable  Advance,  any future
Advances with respect to such Mortgage Loan shall be deemed to be Nonrecoverable
Advances until notice to the contrary is received from the Master Servicer,  the
Special Servicer, the Trustee or the Fiscal Agent, as the case may be.

     "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
Master Servicer,  the Seller or any Holder of a Class LR Certificate pursuant to
Section 9.01(c).

     "Notional Amount":  For any date of determination,  (a) with respect to the
Class X Certificates,  a notional principal amount equal to the aggregate of the
principal amounts of the Class LA-1, Class LA-2, Class LA-3, Class LB, Class LC,
Class  LD,  Class  LE,  Class LF,  Class  LG,  Class  LH,  Class LJ and Class LK
Interests,  corresponding to the Certificate Principal Amounts of the Class A-1,
Class  A-2,  Class  A-3,  Class B,  Class C, Class D, Class E, Class F, Class G,
Class H, Class J and Class K  Certificates,  respectively,  as of the  preceding
Distribution Date (after giving effect to the distributions of principal on such
Distribution  Date) or, in the case of the first  Distribution  Date,  as of the
Closing Date, and (b) in the case of each Component, the amount set forth in the
applicable definition thereof.

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

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

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

     "Originator":   Each  of  AMRESCO   Capital,   L.P.,  a  Delaware   limited
partnership, Archon, Central Park Capital, L.P., a Delaware limited partnership,
Falcon, GSMC and MF VMF, LLC, a Delaware limited liability company.

     "Other Americold Pool Loan":  As defined in Section 2.01.

     "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 Master
Servicer,  the  Trustee,  or the Fiscal  Agent  pursuant to Section  4.06.  Each
reference to the payment or  reimbursement  of a P&I Advance  shall be deemed to
include,  whether  or not  specifically  referred  to but  without  duplication,
payment or  reimbursement  of interest  thereon at the Advance  Rate through the
date of payment or reimbursement.

     "Pass-Through Rate": Each of the Class A-1 Pass-Through Rate, the Class A-2
Pass-Through  Rate,  the Class A-3  Pass-Through  Rate, the Class X Pass-Through
Rate, the Class B Pass-Through  Rate, the Class C Pass-Through Rate, the Class D
Pass-Through Rate, the Class E Pass-Through Rate, the Class F Pass-Through Rate,
the Class G  Pass-Through  Rate,  the  Class H  Pass-Through  Rate,  the Class J
Pass-Through  Rate and the Class K  Pass-Through  Rate. The Class Q, Class R and
Class LR Certificates do not have Pass-Through Rates.

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

     "Payment  Reserve  Account":  The  account  created and  maintained  by the
Trustee pursuant to Section 3.05(e),  which shall be entitled  "LaSalle National
Bank, as Trustee, in trust for Holders of GS Mortgage Securities Corporation II,
Commercial Mortgage Pass-Through  Certificates,  Series 1998-C1, Payment Reserve
Account" and which shall be an Eligible Account.

     "Payment   Reserve  Release  Date":   The  earlier  to  occur  of  (a)  the
Distribution  Date  immediately  following  the  Distribution  Date on which the
Certificate  Principal  Amount of the Class A-3 Certificates has been reduced to
zero (or the  Distribution  Date on which such  reduction  occurs,  if any other
Class of  Certificates  would be entitled to  distributions  in reduction of the
Certificate  Principal  Amount thereof on such  Distribution  Date in accordance
with  Section  4.01,  without  regard to  amounts  held in the  Payment  Reserve
Account); or (b) the Distribution Date immediately following the earliest of (i)
receipt of any unscheduled payment of principal on any Mortgage Loan (other than
a  Principal  Prepayment  in full on any ARD Loan on its  Anticipated  Repayment
Date),  (ii)  occurrence of a delinquency of 60 days or more with respect to any
Mortgage  Loan,  or (iii) failure of any Mortgage Loan to be paid in full on its
Maturity Date (or, with respect to any ARD Loan,  on its  Anticipated  Repayment
Date) or within 30 days thereafter.

     "Percentage  Interest":  As to any  Certificate,  the  percentage  interest
evidenced  thereby  in  distributions  required  to be made with  respect to the
related Class. With respect to any Certificate  (except the Class Q, Class R and
Class  LR  Certificates),  the  percentage  interest  is  equal  to the  initial
denomination of such Certificate  divided by the initial  Certificate  Principal
Amount or Notional Amount,  as applicable,  of such Class of Certificates.  With
respect to any Class Q, Class R 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
and a maximum maturity of 365 days,  regardless of whether issued by the Seller,
the Master  Servicer,  the  Trustee or any of their  respective  Affiliates  and
having  at all  times  the  required  ratings,  if  any,  provided  for in  this
definition,  unless each Rating  Agency  shall have  confirmed in writing to the
Master  Servicer  that a lower rating  would not, in and of itself,  result in a
downgrade,  qualification  or withdrawal of the then current ratings assigned to
the Certificates:

         (i)  obligations of, or obligations  fully  guaranteed as to payment of
     principal   and   interest   by,  the  United   States  or  any  agency  or
     instrumentality  thereof  provided such  obligations are backed by the full
     faith  and  credit  of the  United  States of  America  including,  without
     limitation,  obligations  of:  the  U.S.  Treasury  (all  direct  or  fully
     guaranteed obligations),  the Farmers Home Administration  (certificates of
     beneficial ownership),  the General Services Administration  (participation
     certificates),  the  U.S.  Maritime  Administration  (guaranteed  Title  XI
     financing),  the Small Business  Administration  (guaranteed  participation
     certificates  and guaranteed  pool  certificates),  the U.S.  Department of
     Housing and Urban  Development  (local  authority bonds) and the Washington
     Metropolitan Area Transit Authority  (guaranteed transit bonds);  provided,
     however,  that the  investments  described  in this  clause must (A) have a
     predetermined fixed dollar of principal due at maturity that cannot vary or
     change,  (B) if such  investments  have a variable  rate of interest,  such
     interest  rate must be tied to a single  interest  rate  index plus a fixed
     spread (if any) and must move proportionately with that index, and (C) such
     investments must not be subject to liquidation prior to their maturity;

         (ii)     Federal Housing Administration debentures;

         (iii) obligations of the following United States  government  sponsored
     agencies:  Federal Home Loan Mortgage Corp.  (debt  obligations),  the Farm
     Credit System (consolidated  system-wide bonds and notes), the Federal Home
     Loan Banks  (consolidated debt obligations),  the Federal National Mortgage
     Association  (debt  obligations),  the Student Loan  Marketing  Association
     (debt  obligations),  the  Financing  Corp.  (debt  obligations),  and  the
     Resolution Funding Corp. (debt obligations);  provided,  however,  that the
     investments  described in this clause must (A) have a  predetermined  fixed
     dollar amount of principal due at maturity that cannot vary or change,  (B)
     if such  investments  have a variable rate of interest,  such interest rate
     must be tied to a single  interest  rate index plus a fixed spread (if any)
     and must move  proportionately  with that index,  and (C) such  investments
     must not be subject to liquidation prior to their maturity;

         (iv) federal funds,  unsecured certificates of deposit, time or similar
     deposits,  bankers' acceptances and repurchase  agreements 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 S&P or Fitch, otherwise
     acceptable  to S&P or Fitch,  as  applicable,  as confirmed in writing that
     such  investment  would  not,  in and of  itself,  result  in a  downgrade,
     qualification  or  withdrawal of the then current  ratings  assigned to the
     Certificates);  provided,  however,  that the investments described in this
     clause must (A) have a  predetermined  fixed dollar amount of principal due
     at  maturity  that cannot vary or change,  (B) if such  investments  have a
     variable  rate of  interest,  such  interest  rate must be tied to a single
     interest   rate  index  plus  a  fixed   spread  (if  any)  and  must  move
     proportionately  with  that  index,  and (C) such  investments  must not be
     subject to liquidation prior to their maturity;

         (v) demand and time  deposits  in, or  certificates  of deposit  of, or
     bankers' acceptances issued by, any bank or trust company, savings and loan
     association or savings bank, the short term  obligations of which are rated
     in the highest short term rating category by each Rating Agency (or, if not
     rated by S&P or Fitch, otherwise acceptable to S&P or Fitch, as applicable,
     as confirmed in writing that such  investment  would not, in and of itself,
     result in a  downgrade,  qualification  or  withdrawal  of the then current
     ratings  assigned  to  the  Certificates);   provided,  however,  that  the
     investments  described in this clause must (A) have a  predetermined  fixed
     dollar amount of principal due at maturity that cannot vary or change,  (B)
     if such  investments  have a variable rate of interest,  such interest rate
     must be tied to a single  interest  rate index plus a fixed spread (if any)
     and must move  proportionately  with that index,  and (C) such  investments
     must not be subject to liquidation prior to their maturity;

         (vi) debt obligations  rated by each Rating Agency (or, if not rated by
     S&P or Fitch,  otherwise  acceptable  to S&P or Fitch,  as  applicable,  as
     confirmed  in writing  that such  investment  would not,  in and of itself,
     result in a  downgrade,  qualification  or  withdrawal  of the then current
     ratings assigned to the  Certificates) in its highest  long-term  unsecured
     rating category;  provided, however, that the investments described in this
     clause  must (A) have a  predetermined  fixed  dollar of  principal  due at
     maturity  that  cannot  vary  or  change,  (B) if such  investments  have a
     variable  rate of  interest,  such  interest  rate must be tied to a single
     interest   rate  index  plus  a  fixed   spread  (if  any)  and  must  move
     proportionately  with  that  index,  and (C) such  investments  must not be
     subject to liquidation prior to their maturity;

         (vii) commercial paper  (including both  non-interest-bearing  discount
     obligations  and  interest-bearing  obligations  payable  on demand or on a
     specified  date not more than one year after the date of issuance  thereof)
     that is rated by each  Rating  Agency  (or,  if not  rated by S&P or Fitch,
     otherwise  acceptable  to S&P 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 money market fund
     rating;  provided,  however,  that the investments described in this clause
     must (A) have a  predetermined  fixed dollar of  principal  due at maturity
     that cannot vary or change, (B) if such investments have a variable rate of
     interest,  such interest rate must be tied to a single  interest rate index
     plus a fixed spread (if any) and must move proportionately with that index,
     and (C) such investments must not be subject to liquidation  prior to their
     maturity;

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

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

provided, however, that, in the judgment of the Master Servicer, such instrument
continues  to qualify  as a "cash  flow  investment"  pursuant  to Code  Section
860G(a)(6)  earning a  passive  return in the  nature  of  interest  and that no
instrument or security shall be a Permitted Investment if (i) such instrument or
security evidences a right to receive only interest payments,  (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  or (iii)  the  rating  for such  instrument  or
security includes an "r" designation.

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

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

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

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

     "Prepayment Assumption": The assumption that there will be zero prepayments
with respect to the Mortgage Loans,  other than the ARD Loans, which are assumed
to prepay in full on their Anticipated Repayment Date.

     "Prepayment  Interest Excess":  With respect to any Distribution  Date, for
each Mortgage Loan that was subject to a Principal Prepayment in full or in part
during any Prepayment  Period,  which  Principal  Prepayment was applied to such
Mortgage  Loan  after  the Due Date in such  Prepayment  Period,  the  amount of
interest  that accrued for such  Mortgage  Loan on the amount of such  Principal
Prepayment  during  the  period  commencing  on the date after such Due Date and
ending on the date as of which  such  Principal  Prepayment  was  applied to the
unpaid  principal  balance  of the  Mortgage  Loan,  inclusive,  to  the  extent
collected from the related Borrower.

     "Prepayment Interest Shortfall": With respect to any Distribution Date, for
each Mortgage Loan that was subject to a Principal Prepayment in full or in part
during any Prepayment  Period,  which  Principal  Prepayment was applied to such
Mortgage  Loan prior to the Due Date in such  Prepayment  Period,  the amount of
interest, to the extent not collected from the related Borrower, that would have
accrued such Mortgage Loan on the amount of such Principal Prepayment during the
period commencing on the date as of which such Principal  Prepayment was applied
to the  unpaid  principal  balance  of the  Mortgage  Loan and ending on the day
immediately preceding such Due Date, inclusive.

     "Prepayment  Period":  With respect to any  Distribution  Date,  the period
beginning  the  day  after  the  Determination  Date  in the  month  immediately
preceding  the month in which such  Distribution  Date occurs (or on the Cut-Off
Date,  in the case of the first  Distribution  Date)  through and  including the
Determination Date immediately preceding such Distribution Date.

     "Principal Distribution Amount": For any Distribution Date and a Loan Group
will be equal to the sum, without duplication, of:

         (i) the principal  component of all scheduled  Monthly  Payments  which
     became due on the related Due Date (if received,  or advanced by the Master
     Servicer,  the  Trustee or Fiscal  Agent,  in respect of such  Distribution
     Date) with respect to the Mortgage Loans in such Loan Group;

         (ii) the  principal  component of any payment on any  Mortgage  Loan in
     such Loan  Group  received  or  applied  on or after the date on which such
     payment  was due in the related  Prepayment  Period,  net of the  principal
     portion of any unreimbursed P&I Advances related to such Mortgage Loan;

         (iii) the portion of Unscheduled Payments allocable to principal of any
     Mortgage  Loan in such Loan Group (other than any amounts  applied as AIMCO
     Multifamily Pool  Conditional  Debt) received or applied during the related
     Prepayment  Period,  net of the principal  portion of any  unreimbursed P&I
     Advances related to such Mortgage Loan; and

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

The  principal  component of the amounts set forth above shall be  determined in
accordance with Section 1.02 hereof. The Principal Distribution Amount for Group
1 will  be  decreased  by the  amount  of any  payments  on the  Mortgage  Loans
deposited  during the  applicable  Prepayment  Period into the  Payment  Reserve
Account  pursuant to Section  3.05(e).  On the Payment Reserve Release Date, the
Principal Distribution Amount for Group 1 will be increased by the amount of any
funds  released  for such  Distribution  Date from the Payment  Reserve  Account
representing  principal collections on Mortgage Loans in Group 1. After the date
upon which either (A) the Class A-1 and Class A-2 Certificates have been reduced
to zero,  or (B) the  Class A-3  Certificates  have been  reduced  to zero,  the
Principal  Distribution  Amount for both Loan  Groups will not be reduced by any
amounts deposited in the Payment Reserve Account.

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

     "Principal Recovery Percentage": With respect to (i) any Specially Serviced
Mortgage  Loan  with a  Stated  Principal  Balance  greater  than  or  equal  to
$50,000,000,  0.75%, and (ii) any Specially Serviced Mortgage Loan with a Stated
Principal Balance less than $50,000,000, 1.00%.

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

     "Private Global  Certificate":  Each of the Regulation S Global Certificate
or Rule 144A Global  Certificate  with respect to the Class F, Class G, Class H,
Class J and Class K Certificates  so long as any 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 Master
Servicer,  Special  Servicer,  the  Trustee  or the  Fiscal  Agent in respect of
Property Protection  Expenses or any expenses incurred to protect,  preserve and
enforce the security for a Mortgage Loan or taxes and  assessments  or insurance
premiums,  pursuant  to  Section  3.04 or  Section  3.22,  as  applicable.  Each
reference to the payment or  reimbursement of a Property Advance shall be deemed
to include, whether or not specifically referred to, payment or reimbursement of
interest  thereon at the Advance Rate from and  including the date of the making
of such  Advance  through and  including  the date of payment or  reimbursement.
Pursuant to the terms of the Co-Lender Agreement, Property Advances with respect
to the  Americold  Loan will be  required to be made by the  servicer  under the
Series 1998-GL II Pooling Agreement and the Master Servicer shall reimburse such
servicer  with respect to such  Servicing  Advances as required  pursuant to the
Co-Lender Agreement.

     "Property  Protection  Expenses":  Any costs and  expenses  incurred by the
Master Servicer,  the Special Servicer or the Trustee pursuant to Sections 3.04,
3.08, 3.10(f),  3.10(g), 3.10(i) and 3.17(b) or indicated herein as being a cost
or expense of the Lower-Tier REMIC (in respect of the Mortgage  Loans),  in each
case to be advanced by the Master Servicer, the Special Servicer or the Trustee,
as applicable.

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

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

     "Qualified Insurer":  As used in Sections 3.08 and 5.08, in the case of (i)
all policies not referred to in clause (ii) below,  (a) an insurance  company or
security or bonding company  qualified to write the related  insurance policy in
the relevant jurisdiction and whose claims paying ability is rated (x) in one of
the three  highest  applicable  rating  categories  by at least  two  nationally
recognized  statistical rating organizations (one of which must be S&P), and (y)
either "A" by Fitch or at least A-IX by Best's  Rating  Guide,  or (b) a company
approved in the Loan Documents for any particular Mortgage Loan, and (ii) in the
case of the fidelity bond and the errors and omissions  insurance required to be
maintained pursuant to Section 3.08(c),  shall have a claim paying ability rated
by each Rating Agency (and if such company is not rated by Fitch,  is rated A-IX
by Best's Key Rating Guide) no lower than two ratings categories (without regard
to pluses or minuses) lower than the highest rating of any outstanding  Class of
Certificates  from time to time,  but in no event  lower than "BBB" by Fitch and
S&P unless in the case where such  insurance  is not rated by one or more Rating
Agencies or where such  insurance  has a claims  paying  ability rated by one or
more Rating Agencies in a rating category lower than required herein, either (a)
such insurer's  obligations  are guaranteed or backed by a company having such a
claim-paying  ability  rating,  or (b) each such Rating  Agency has confirmed in
writing that obtaining the related  insurance from an insurance  company that is
not rated by such Rating Agency  (subject to the foregoing  exceptions)  or that
has a lower claims paying ability than such  requirements  shall not result,  in
and of itself,  in a downgrade,  qualification or withdrawal of the then current
ratings by such Rating Agency to any Class of Certificates.

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

     "Rated Final Distribution Date": The Distribution Date occurring in October
2030.

     "Rating  Agency":  Any of S&P or Fitch.  References  herein to the  highest
long-term  unsecured debt rating  category of S&P and Fitch shall mean "AAA" and
in the case of any other rating agency shall mean such highest  rating  category
or better without regard to any plus or minus or numerical qualification.

     "Rating Agency Monitoring Fee": The annual monitoring and surveillance fees
charged by the Rating Agencies,  plus any fees charged by the Rating Agencies in
connection with assumptions of Mortgage Loans or written confirmations  obtained
from such  Rating  Agencies  relating to the  ratings of the  Certificates.  The
Master  Servicer  shall pay,  from its own  funds,  the  annual  monitoring  and
surveillance fees for S&P. On or prior to the Closing Date, the Seller shall pay
a one time annual monitoring and surveillance fee for Fitch.

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

     "Realized Loss": With respect to any Distribution Date, the amount, if any,
by which (A) the aggregate  Certificate  Principal  Amount of the  Certificates,
after giving effect to distributions on such  Distribution  Date exceeds (B) the
sum of (x) the aggregate  Stated  Principal  Balance of the Mortgage Loans after
giving effect to any payments of principal  received or advanced with respect to
the Due Date  occurring  immediately  prior to such  Distribution  Date plus (y)
prior to the Payment  Reserve  Release Date,  any payments on the Mortgage Loans
deposited into the Payment Reserve Account pursuant to Section 3.05(e).

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

     "Record  Date":  With respect to each  Distribution  Date and each Class of
Certificates,  the close of  business  on the last day of the month  immediately
preceding the month in which such  Distribution  Date occurs,  or if such day is
not a Business Day, the immediately preceding Business Day.

     "Regular Certificates": The Class A-1, Class A-2, Class A-3, Class B, Class
C,  Class D,  Class E,  Class F,  Class G, Class H, Class J, Class K and Class X
Certificates.

     "Regulation D":  Regulation D under the Act.

     "Regulation S":  Regulation S under the Act.

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

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

     "Regulation S Transfer  Certificate":  A certificate  substantially  in the
form of Exhibit K-1 or Exhibit K-2 hereto, as applicable.

     "Rehabilitation  Fee":  As to any  Mortgage  Loan that has been a Specially
Serviced  Mortgage  Loan, on the occasion that such Mortgage Loan has not been a
Specially Serviced Mortgage Loan for three consecutive  Collection  Periods,  an
amount  equal  to  the  Principal  Recovery  Percentage  of the  highest  Stated
Principal  Balance  of such  Mortgage  Loan  while it was a  Specially  Serviced
Mortgage Loan; provided, however, that such Rehabilitation Fee shall be due only
once for each Mortgage Loan during the term of this Agreement.

     "Reinvestment Enhancement Instrument":  Either (a) an irrevocable letter of
credit in the amount of $2,990,126, issued by ABN AMRO Bank N.V. in favor of the
Trustee on behalf of the Certificateholders as beneficiary, substantially in the
form attached hereto as Exhibit R, or (b) funds  maintained in the  Reinvestment
Reserve  Account  established  by the Trustee  pursuant to Section  4.08, or (c)
another  instrument  or  obligation  provided  by or on behalf of the  Seller in
accordance with Section 4.08 in lieu of either of the assets described in (a) or
(b) hereof. The Reinvestment Enhancement Instrument shall not be an asset of the
Lower-Tier REMIC or the Upper-Tier REMIC formed hereunder.

     "Reinvestment  Reserve Account":  The account created and maintained by the
Trustee  pursuant to Section  4.08,  which shall be entitled  "LaSalle  National
Bank, as Trustee, in trust for Holders of GS Mortgage Securities Corporation II,
Commercial  Mortgage  Pass-Through  Certificates,  Series 1998-C1,  Reinvestment
Reserve Account" and which shall be an Eligible  Account.  All funds at any time
held in such account shall be invested in Permitted Investments at the direction
of the Seller.  The  Reinvestment  Reserve  Account shall not be an asset of the
Lower-Tier REMIC or the Upper-Tier REMIC formed hereunder.

     "Related  Certificate" and "Related  Lower-Tier Regular Interest":  For any
Class of Lower-Tier Regular Interest,  the related Certificates set forth below,
and for  any  Class  of  Sequential  Pay  Certificates,  the  related  Class  of
Lower-Tier Regular Interest set forth below:
<PAGE>

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

       Class A-1                                 Class LA-1

       Class A-2                                 Class LA-2

       Class A-3                                 Class LA-3

       Class B                                   Class LB

       Class C                                   Class LC

       Class D                                   Class LD

       Class E                                   Class LE

       Class F                                   Class LF

       Class G                                   Class LG

       Class H                                   Class LH

       Class J                                   Class LJ

       Class K                                   Class LK


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

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

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

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

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

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

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

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

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

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

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

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

     "REO  Status  Report":  A  report  substantially   containing  the  content
described in Exhibit Q-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
preparation of such report, (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).

     "Repurchase  Price":  With respect to a Mortgage Loan shall be equal to the
sum of:

         (i)   the outstanding principal balance of such Mortgage Loan as of the
     date of purchase;

         (ii) all  accrued  and unpaid  interest  on such  Mortgage  Loan at the
     related Mortgage Rate in effect from time to time, to but not including the
     Due Date in the Collection Period of purchase;

         (iii)  all  related  unreimbursed   Property  Advances  (including  any
     Property  Advances made or due and owing with respect to the Americold Pool
     Loan  pursuant to the terms of the  Co-Lender  Agreement)  plus accrued and
     unpaid interest on all related Advances at the Advance Rate and accrued and
     unpaid Special Servicing Fees allocable to such Mortgage Loan; and

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

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

     "Reserve Account  Reinvestment  Requirement":  For any  Distribution  Date,
one-twelfth  (1/12) of the product of (x) the amount of payments on the Mortgage
Loans  deposited in the Payment Reserve Account prior to the month in which such
Distribution  Date occurs and (y) the weighted average of the Net Mortgage Rates
on the Mortgage Loans in Group 1 with respect to which  principal  payments have
previously  been  deposited  in the  Payment  Reserve  Account,  with  weighting
determined  for purposes of such  calculation  based on the aggregate  amount of
such  principal  payments on each such  Mortgage  Loan  deposited in the Payment
Reserve Account prior to the month in which such Distribution Date occurs.

     "Reserve Accounts": With respect to any Mortgage Loan, reserve accounts, if
any,  established  pursuant to the Mortgage or the Loan Agreement and any Escrow
Account.  Any Reserve Account shall be beneficially owned for federal income tax
purposes by the Person who is entitled  to receive  the  reinvestment  income or
gain thereon in accordance with the terms and provisions of the related Mortgage
Loan and Section 3.07, which Person shall be taxed on all reinvestment income or
gain thereon.  To the extent not  inconsistent  with the related  Mortgage Loan,
each such Reserve Account shall be an Eligible Account.

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

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

     "Responsible  Party":  Each of  ACLI,  ACMFLP,  GSMC and  Falcon,  in their
capacity of making certain representations and warranties in this Agreement.

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

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

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

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

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

     "S&P":  Standard & Poor's Ratings  Services,  a division of the McGraw-Hill
Companies, Inc., or its successor in interest.

     "Scheduled Final  Distribution  Date":  The Distribution  Date occurring in
[April] 2028.

     "Securities  Legend":  With  respect to each Rule 144A Global  Certificate,
Residual Certificate or any Individual Certificate, the legend set forth in, and
substantially in the form of, Exhibit F hereto.

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

     "Sequential Pay  Certificates":  The Class A-1, Class A-2, Class A-3, Class
B,  Class C,  Class D,  Class E,  Class F, Class G, Class H, Class J and Class K
Certificates, collectively.

     "Series 1998-GL II":  As defined in Section 2.01.

     "Series  1998-GL  II Master  Servicer":  GMACCM in its  capacity  as master
servicer under the Series 1998-GL II Pooling Agreement.

     "Series 1998-GL II Pooling  Agreement":  That certain Pooling and Servicing
Agreement,  dated as of May 11, 1998, among the Seller, the Master Servicer, the
Special  Servicer,  the  Trustee  and the Fiscal  Agent,  relating to the Series
1998-GL II.

     "Series  1998-GL II Special  Servicer":  GMACCM in its  capacity as special
servicer under the Series 1998-GL II Pooling Agreement.

     "Servicing   Fee":   With  respect  to  each  Mortgage  Loan  and  for  any
Distribution  Date, an amount equal to the product of the Servicing Fee Rate and
the Stated Principal Balance of such Mortgage Loan, computed for the same number
of days respecting  which any related  interest payment due or deemed due on the
related Mortgage Loan is computed pursuant to the terms of the Mortgage Note and
applicable  law.  Such amount  includes the  compensation  payable to the Master
Servicer and the Trustee  Fee.  With respect to any  Distribution  Date,  to the
extent that there are Prepayment  Interest  Shortfalls with respect to Principal
Prepayments  received during the related Collection Period, the Servicing Fee to
which the Master Servicer would otherwise be entitled to with respect to all the
Mortgage  Loans  for such  Distribution  Date (but not the fees  payable  to the
Special  Servicer,  the Trustee or the Rating  Agencies) shall be reduced by the
amount sufficient to fully offset such Prepayment Interest Shortfalls; provided,
however,  that in no event  shall the amount of such  reduction  exceed  1/12 of
0.04% of the Stated  Principal  Balance of the  Mortgage  Loans for the  related
Collection Period.

     "Servicing  Fee Rate":  A per annum rate equal to 0.1275% (or, with respect
to the Mortgage Loans whose Loan Numbers set forth in the Mortgage Loan Schedule
are Loan Numbers O0148 and O0393, 0.2275%).

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

     "Servicing  Standard":  With  respect  to the  Master  Servicer  or Special
Servicer shall mean the servicing of the Mortgage  Loans by the Master  Servicer
or Special  Servicer in the best  interests of and for the benefit of all of the
Certificateholders  (as determined by the Master Servicer or Special Servicer as
the case may be, in the exercise of its good faith and reasonable  judgment) and
in accordance with applicable law, the specific terms of the respective Mortgage
Loans and this  Agreement,  and,  in the case of the  Americold  Pool Loan,  the
Co-Lender Agreement,  and to the extent not inconsistent with the foregoing,  in
the same  manner in which,  and with the same care,  skill and  diligence  as is
normal and usual in its general mortgage  servicing and REO property  management
activities  on behalf of third  parties  or on behalf of  itself,  whichever  is
higher, with respect to mortgage loans and REO properties that are comparable to
those for which it is  responsible  hereunder,  and in each event with a view to
the timely collection of all scheduled  payments of principal and interest under
the Mortgage  Loans or, if a Mortgage  Loan comes into and  continues in default
and if, in the good faith and reasonable  judgment of the Special  Servicer,  no
satisfactory  arrangements  can be made  for the  collection  of the  delinquent
payments,  the  maximization  of the  recovery  on  such  Mortgage  Loan  to the
Certificateholders  (as a  collective  whole)  on a  present  value  basis  (the
relevant  discounting of anticipated  collection that will be  distributable  to
Certificateholders to be performed at the related Net Mortgage Rate), but in any
case without regard to:

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

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

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

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

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

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

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

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

     "Special  Servicing Fee": With respect to each Specially  Serviced Mortgage
Loan and any  Distribution  Date, an amount per Interest Accrual Period equal to
the product of (i)  one-twelfth  of the Special  Servicing Fee Rate and (ii) the
Stated Principal  Balance of such Specially  Serviced  Mortgage Loan;  provided,
that in  connection  with any partial  interest  payment,  such amounts shall be
computed for the same period  respecting  which any related interest payment due
or deemed due on the related Mortgage Loan is computed;  provided further,  that
such fee for the first Interest Accrual Period shall be  appropriately  prorated
to reflect the fact that the first  Interest  Accrual Period is less than a full
month.

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

     "Specially  Serviced Mortgage Loan":  Subject to Section 3.24, any Mortgage
Loan (other than the Americold Pool 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), or any Balloon  Mortgage Loan is delinquent as
     to its Balloon Payment for more than 30 days;

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

         (iii) the Master Servicer has received notice that the related 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;

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

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

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

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

         (a) with  respect to the  circumstances  described in clause (i) above,
     when the  Borrower  thereunder  has brought the  Mortgage  Loan current and
     thereafter  made  three   consecutive  full  and  timely  Monthly  Payments
     including pursuant to any workout of the Mortgage Loan;

         (b) with respect to the circumstances  described in clause (ii), (iii),
     (iv) and (vi)  above,  when such  circumstances  cease to exist in the good
     faith judgment of the Special Servicer; or

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

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

     In the event the Other  Americold  Pool Loan  becomes a specially  serviced
mortgage loan under the terms of the Series  1998-GL II Pooling  Agreement,  the
Americold  Pool Loan  shall be a  Specially  Serviced  Mortgage  Loan under this
Agreement.  Pursuant to the Co-Lender Agreement,  the special servicer under the
Series 1998-GL II Pooling  Agreement will be required to specially  service both
mortgage  loans.  When the Other  Americold  Pool Loan  ceases to be a specially
serviced  mortgage  loan under the Series  1998-GL  II  Pooling  Agreement,  the
Americold  Pool  Loan  shall  cease to be a  Specially  Serviced  Mortgage  Loan
hereunder.

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

     "Stated Principal Balance":  With respect to any Mortgage Loan, at any date
of determination, an amount equal to (a) the principal balance (or, with respect
to the AIMCO  Multifamily Pool Loan, the AIMCO Multifamily Pool Agreed Valuation
Amount) as of the Cut-Off Date of such Mortgage  Loan,  minus (b) the sum of (i)
the  principal  portion of each Monthly  Payment due on such Mortgage Loan after
the Cut-Off Date and prior to such date of  determination,  if received from the
Borrower or advanced by the Master Servicer,  the Special Servicer,  Trustee, or
Fiscal Agent, (ii) all voluntary and involuntary principal prepayments and other
unscheduled  collections  of principal  received  with respect to such  Mortgage
Loan,  to the  extent  distributed  to  Certificateholders  or  applied to other
payments  required under this Agreement  before such date of  determination  and
(iii) any  adjustment  thereto  as a result of a  reduction  of  principal  by a
bankruptcy court or as a result of a modification  reducing the principal amount
due on such Mortgage Loan (or, with respect to the AIMCO  Multifamily Pool Loan,
the AIMCO  Multifamily  Pool  Agreed  Valuation  Amount).  The Stated  Principal
Balance of a Mortgage Loan with respect to which title to the related  Mortgaged
Property has been acquired by the Trust Fund is equal to the  principal  balance
thereof outstanding on the date on which such title is acquired less any Net REO
Proceeds  allocated to principal on such  Mortgage  Loan.  The Stated  Principal
Balance of a Specially  Serviced Mortgage Loan with respect to which the Special
Servicer has made a Final Recovery Determination is zero.

     "Strip Holder": John B. Levey or any heir, successor or assign with respect
to the Broker Strip Amounts.

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

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

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

     "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).

     "Treasury  Regulations":  Applicable  final or temporary  regulation of the
U.S. Department of the Treasury.

     "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 (other than any GSMC Retained Interest
Amounts);  (iii) any REO Property;  (iv) all revenues received in respect of any
REO  Property;  (v) the Master  Servicer's  and the  Trustee's  rights under the
insurance  policies with respect to the Mortgage Loans required to be maintained
pursuant to this  Agreement and any proceeds  thereof;  (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 Collection Account, the Lower-Tier Distribution Account,
the Upper-Tier  Distribution  Account, the Excess Interest Distribution Account,
the Interest  Reserve  Account,  the Payment Reserve  Account,  the Reinvestment
Reserve Account,  the Class Q Distribution Account and any REO Account including
reinvestment  income  thereon;  (ix)  any  environmental   indemnity  agreements
relating to the Mortgaged Properties;  (x) the Goldman Group Guaranty;  and (xi)
the Reinvestment Enhancement Instrument.

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

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

     "Trustee Fee": With respect to each Mortgage Loan and for any  Distribution
Date,  an  amount  per  Interest  Accrual  Period  equal to the  product  of (i)
one-twelfth  of the  Trustee Fee Rate and (ii) the Stated  Principal  Balance of
such Mortgage  Loan;  provided,  that, in connection  with any partial  interest
payment, such amounts shall be computed for the same period respecting which any
related  interest  payment  due or deemed due on the  related  Mortgage  Loan is
computed;  provided further, that such fee for the first Interest Accrual Period
shall be  appropriately  prorated  to reflect  the fact that the first  Interest
Accrual Period is less than a full month.

     "Trustee Fee Rate":  A rate equal to 0.002% per annum.

     "Underwriter":  Goldman, Sachs & Co.

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

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

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

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

     "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 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 as of
August 20, 1996 which are eligible to elect to be treated as U.S. Persons).

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates  that is allocated to any Certificate or Class of Certificates.  At
all times during the term of this Agreement, the percentage of the Voting Rights
assigned  to each Class shall be (a) 0%, in the case of the Class Q, Class R and
Class LR Certificates, (b) 4%, in the case of the Class X Certificates; provided
that the Voting Rights of the Class X Certificates shall be reduced to zero upon
the  reduction  of the  Notional  Amount of such  Class to zero (the  applicable
percentage for such Class is the "Fixed Voting Rights  Percentage");  (c) in the
case of any of the Class A-1,  Class A-2,  Class A-3, Class B, Class C, Class D,
Class  E,  Class F,  Class  G,  Class H,  Class J and  Class K  Certificates,  a
percentage  equal to the  product  of (i) 100%  minus  the Fixed  Voting  Rights
Percentage multiplied by (ii) a fraction, the numerator of which is equal to the
aggregate outstanding Certificate Principal Amount of any such Class (which will
be reduced for this  purpose by the amount of any  Appraisal  Reduction  Amounts
notionally  allocated to such Class, if applicable) and the denominator of which
is equal to the  aggregate  outstanding  Certificate  Principal  Amounts  of all
Classes of Certificates. The Voting Rights of any Class of Certificates shall be
allocated  among  Holders of  Certificates  of such Class in proportion to their
respective Percentage Interests.  The aggregate Voting Rights of Holders of more
than one Class of Certificates shall be equal to the sum of the products of each
such Holder's Voting Rights and the percentage of Voting Rights allocated to the
related Class of  Certificates.  Any  Certificateholder  may transfer its Voting
Rights without  transferring its ownership interest in the related  Certificates
provided  that such  Certificateholder  provides  notice of such transfer to the
Trustee prior to the effectiveness of such transfer.

     "WAC Rate":  With respect to any Distribution  Date, a per annum rate equal
to the  weighted  average of the Net  Mortgage  Rates in effect for the Mortgage
Loans as of their respective Due Dates in the month preceding the month in which
such Distribution Date occurs,  weighted on the basis of their respective Stated
Principal  Balances  on such Due  Dates;  provided,  however,  for  purposes  of
calculating  the WAC Rate,  payments  on the  Mortgage  Loans  deposited  in the
Payment Reserve Account shall be treated as if they had not been made until such
time as such payments are released from the Payment Reserve Account.

     "Watch List": A report  substantially  containing the content  described in
Exhibit Q-6 attached  hereto,  setting forth,  among other things,  any Mortgage
Loan that is in jeopardy of becoming a Specially Serviced Mortgage Loan.

     "Withheld Amounts":  As defined in Section 3.25.

     "Yield  Maintenance  Charge":  With respect to any Mortgage Loan, the yield
maintenance  charge or  prepayment  premium,  if any,  payable under the related
Mortgage Note in connection with certain prepayments.

     SECTION 1.02 Certain  Calculations.  Unless otherwise specified herein, the
following provisions shall apply:

         (a) All  calculations  of interest  with respect to the Mortgage  Loans
     shall  be made in  accordance  with  the  terms  of the  related  Note  and
     Mortgage.

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

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

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

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

         (f) Excess  Interest  shall not be added to the  outstanding  principal
     balance  of the  Mortgage  Loans  notwithstanding  that  the  related  Loan
     Documents may provide otherwise.

     SECTION  1.03  Certain  Constructions.  For  purposes  of  this  Agreement,
references  to  the  most  or  next  most  subordinate   Class  of  Certificates
outstanding  at any time shall mean the most or next most  subordinate  Class of
Certificates  then  outstanding  as among the Class A-1,  Class A-2,  Class A-3,
Class X,  Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J
and Class K Certificates;  provided,  however,  that for purposes of determining
the most  subordinate  Class of  Certificates,  in the  event  that the  Class A
Certificates  are the only Class of  Certificates  outstanding  (other  than the
Class X, Class Q, Class LR or Class R  Certificates),  the Class A  Certificates
and the Class X  Certificates  together will be treated as the most  subordinate
Class  of  Certificates.   For  purposes  of  this  Agreement,   each  Class  of
Certificates  other than the Class Q, Class LR and Class R Certificates shall be
deemed to be outstanding only to the extent its respective Certificate Principal
Amount or Notional Amount has not been reduced to zero; provided,  however, that
notwithstanding  the foregoing,  solely for the purpose of  distributing  Excess
Interest  in  accordance  with the terms  and  priorities  set forth in  Section
4.01(e), any Class of Certificates  entitled to distributions of Excess Interest
shall continue to be deemed to be outstanding  for so long as the Mortgage Loans
with respect to which such Class is entitled to distributions of Excess Interest
received  therefrom (as set forth in Section  4.01(e)) remain  outstanding.  For
purposes  of this  Agreement,  the  Class Q  Certificates  shall be deemed to be
outstanding so long as there are any Certificates  outstanding,  and the Class R
and Class LR Certificates shall be deemed to be outstanding so long as the Trust
REMICs have not been terminated pursuant to Section 9.01.


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01 Conveyance of Mortgage Loans.  The Seller,  concurrently  with
the execution and delivery hereof, does hereby, sell, transfer, assign, set over
and  otherwise  convey to the  Trustee  without  recourse  (except to the extent
herein  provided) all the right,  title and interest of the Seller in and to the
Mortgage Loans,  including all rights to payment in respect  thereof,  except as
set forth  below,  and any  security  interest  thereunder  (whether  in real or
personal  property and whether  tangible or  intangible) in favor of the Seller,
and all Reserve Accounts,  Lock-Box  Accounts,  the Goldman Group Guaranty,  the
Reinvestment  Enhancement  Instrument,  the  Co-Lender  Agreement  and all other
assets  included  or to be  included  in the Trust  Fund for the  benefit of the
Certificateholders.  Such  transfer  and  assignment  includes  all interest and
principal  due on or with respect to the Mortgage  Loans other than interest and
principal  due on or prior to the Cut-Off  Date,  and,  with respect to the GSMC
Retained  Interest Loans,  the applicable  GSMC Retained  Interest  Amounts.  In
connection  with such  transfer  and  assignment,  the Seller  shall make a cash
deposit to the  Collection  Account in an amount equal to the Cash Deposit.  The
Master  Servicer  shall  remit any GSMC  Retained  Interest  Amounts  to GSMC in
immediately available funds to an account designated in writing by GSMC promptly
on the Master Servicer Remittance Date immediately following receipt. The Seller
shall cause the Reserve Accounts and Lock-Box  Accounts to be transferred to and
held in the name of the Master Servicer on behalf of the Trustee as successor to
the applicable Originator.

     In connection  with such transfer and  assignment,  the Seller shall, on or
prior to the Closing  Date,  deliver to, and deposit  with,  the  Custodian  (on
behalf of the Trustee), with copies to the Master Servicer and Special Servicer,
the  following  documents or  instruments  with respect to each Mortgage Loan so
assigned (other than the Americold Pool Loan, with respect to items (ii), (iii),
(v) and (viii)  below,  which have  previously  been  delivered  pursuant to the
pooling agreement related to Series 1998-GL II):

         (i) the original of the Note, endorsed without recourse to the order of
     the  Trustee in one of the  following  forms:  "Pay to the order of LaSalle
     National  Bank, as Trustee for the GS Mortgage  Securities  Corporation  II
     Commercial  Mortgage  Pass-Through  Certificates,  Series 1998-C1,  without
     recourse",  "Pay to the order of LaSalle National Bank, as Trustee, without
     recourse",  "Pay to the  order of  LaSalle  National  Bank,  as  Custodian,
     without recourse", "Pay to the order of LaSalle National Bank, as Custodial
     Agent without  recourse",  which Note and all  endorsements  thereon shall,
     unless the Mortgage Loan was originated by the related  Originator,  show a
     complete chain of endorsement from the related Originator to the Trustee;

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

         (iii)  an  executed   Assignment  of  Mortgage  in  suitable  form  for
     recordation in the jurisdiction in which the Mortgaged  Property is located
     to either "LaSalle National Bank, as Trustee for the GS Mortgage Securities
     Corporation  II  Commercial  Mortgage  Pass-Through  Certificates,   Series
     1998-C1,  without  recourse",  "LaSalle National Bank, as Trustee,  without
     recourse",  "LaSalle  National  Bank,  as Custodian,  without  recourse" or
     "LaSalle National Bank, as Custodial Agent, without recourse";

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

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

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

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

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

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

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

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

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

         (xiii) if any related Lock-Box  Agreement is separate from the Mortgage
     or Loan Agreement, a copy thereof; with respect to the Reserve Accounts and
     Lock-Box  Accounts,  if any, a copy of the UCC-1 financing  statements,  if
     any, submitted for filing with respect to the related Originator's security
     interest  in the  Reserve  Accounts  and  Lock-Box  Accounts  and all funds
     contained therein (and UCC-2 or UCC-3 financing  statements  assigning such
     security interest to the Trustee on behalf of the Certificateholders);

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

         (xv)     [Reserved];

         (xvi) any letters of credit and other written agreements related to the
     Mortgage Loan; and

         (xvii)  with  respect  to  the  Americold   Pool  Loan,  the  Co-Lender
     Agreement.

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

     Notwithstanding  anything to the contrary  contained in this Section  2.01,
if, on the Closing Date as to any Mortgage  Loan,  the Seller cannot  deliver in
complete and recordable  form any one of the assignments in favor of the Trustee
referred  to in  clauses  (iii),  (v),  (viii) or (xiii)  of the  definition  of
"Mortgage File" solely because of the unavailability of recording information as
to any existing document or instrument, the Seller may provisionally satisfy the
delivery requirements of this Section 2.01(b) by delivering with respect to such
Mortgage  Loan on the Closing Date an omnibus  assignment  of such Mortgage Loan
substantially  in the form of Exhibit P;  provided  that all  required  original
assignments with respect to such Mortgage Loan, in fully complete and recordable
form,  are delivered by the Seller for recording  within 180 days of the Closing
Date (or within such longer period as the Trustee in its discretion may permit).

     The Americold Pool Loan is secured by Mortgaged Properties which also serve
as security for another loan made by GSMC (the "Other Americold Pool Loan"). The
Other Americold Pool Loan is included in a trust fund created in connection with
the  issuance of the Seller's  Commercial  Mortgage  Pass-Through  Certificates,
Series 1998-GL II ("Series 1998-GL II"). Each of the Americold Pool Loan and the
Other Americold Pool Loan is a pari passu loan, and each is entitled to payments
made by the  related  Borrower  and other  amounts  received  in  respect of the
related  Mortgaged  Properties pro rata on the basis of amounts owing under each
such loan.

     Under the terms of the  Co-Lender  Agreement,  the  servicer  of the Series
1998-GL  II will  perform  the  functions  of the Master  Servicer  for both the
Americold Pool Loan and the Other  Americold Pool Loan and the special  servicer
for the Series 1998-GL II will, to the extent necessary,  specially service both
the Americold  Pool Loan and the Other  Americold  Pool Loan, in each case under
the  terms  of the  Co-Lender  Agreement  and  the  Series  1998-GL  II  Pooling
Agreement.  Pursuant  to the  terms of the GSMC Loan  Sale  Agreement,  GSMC has
assigned its rights and obligations under the Co-Lender Agreement to the Seller.
The  Seller  hereby  assigns  its  rights and  obligations  under the  Co-Lender
Agreement  to the Trustee on behalf of the  Certificateholders.  Nothing  herein
shall be deemed to override the  provisions  of the  Co-Lender  Agreement or the
Series 1998-GL II Pooling Agreement.

     SECTION 2.02 Acceptance by Custodian and the Trustee.  If the Seller cannot
deliver any original or certified recorded document described in Section 2.01 on
the Closing Date,  the Seller shall use its best efforts,  promptly upon receipt
thereof and in any case not later than 45 days from the Closing Date, to deliver
such  original or  certified  recorded  documents to the  Custodian  (unless the
Seller  is  delayed  in  making  such  delivery  by reason of the fact that such
documents  shall not have been returned by the appropriate  recording  office in
which case it shall  notify  the  Custodian  and the  Trustee in writing of such
delay and shall  deliver  such  documents  to the  Custodian  promptly  upon the
Seller's receipt thereof). By its execution and delivery of this Agreement,  the
Trustee  acknowledges  the  assignment to it of the Mortgage Loans 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.  The  Trustee  agrees to
review each  Mortgage  File within 45 days after the later of (a) the  Trustee's
receipt of such Mortgage  File or (b) execution and delivery of this  Agreement,
to ascertain that all documents (other than the  Environmental  Reports referred
to in clause  (ix) of  Section  2.01  which  shall be  delivered  to the  Master
Servicer)  referred  to in  Section  2.01  above  (in the case of the  documents
referred  to in  Section  2.01(iv),  (v),  (vi),  (vii)  (in  the  case  of  any
endorsement  thereto) and (viii) and (x) through (xvii),  as identified to it in
writing by the Seller) and any original  recorded  documents  referred to in the
first  sentence of this Section 2.02 included in the delivery of a Mortgage File
have been received,  have been  executed,  appear to be what they purport to be,
purport  to be  recorded  or filed  (as  applicable)  and  have  not been  torn,
mutilated or otherwise  defaced,  and that such documents relate to the Mortgage
Loans  identified in the Mortgage Loan  Schedule.  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 Seller and the
applicable  Responsible  Party by providing a written report,  setting forth for
each affected Mortgage Loan, with particularity,  the nature of the defective or
missing  document.  The applicable  Responsible Party shall 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 applicable  Responsible Party
shall repurchase the related Mortgage Loan, in any case in the manner and within
the time  period  provided in Section  2.03.  None of the Master  Servicer,  the
Special Servicer and the Trustee shall be responsible for any loss, cost, damage
or expense to the Trust Fund  resulting from any failure to receive any document
constituting a portion of a Mortgage File noted on such a report.

     The Trustee also hereby acknowledges the assignment to it and receipt by it
of the Goldman Group Guaranty and the Co-lender  Agreement and the  Reinvestment
Enhancement Instrument described in clause (a) of the definition thereof.

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

     SECTION  2.03   Representations  and  Warranties  of  the  Seller  and  the
Responsible Parties.

     (a) Each of the Seller and the  Responsible  Parties hereby  represents and
warrants that:

         (i) It is a  corporation,  limited  partnership,  or limited  liability
     company,  as  applicable,  duly  organized,  validly  existing  and in good
     standing under the laws of the State of Delaware;

         (ii) It 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 (in the case of the Seller),
     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 it and assuming the due authorization,  execution and delivery
     of this Agreement by each other party hereto, this Agreement and all of the
     obligations  of such  Person  hereunder  are the legal,  valid and  binding
     obligations  of such Person,  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 such Person will not  conflict  with any
     provision of its  certificate of  incorporation,  limited  partnership,  or
     organization,  as applicable,  or its bylaws or operating agreement, or any
     law or regulation  to which it 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 such
     Person  is a  party  or by  which  it is  bound,  or any  order  or  decree
     applicable  to it, or result in the creation or  imposition  of any lien on
     any of its assets or property,  which would materially and adversely affect
     the ability of such Person to carry out the  transactions  contemplated  by
     this   Agreement.   Such  Person  has  obtained   any  consent,   approval,
     authorization or order of any court or governmental agency or body required
     for  the  execution,  delivery  and  performance  by  such  Person  of this
     Agreement;

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

         (vi) 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)  Each   Responsible   Party  hereby   makes  each  of  the   applicable
representations and warranties listed on Schedule I with respect to the Mortgage
Loans for which it is  designated  as  Responsible  Party on the  Mortgage  Loan
Schedule  and agrees to cause to be  delivered  to the  Trustee  the  applicable
Mortgage Loan Documents in accordance with Sections 2.01 and 2.02.

     (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  Master  Servicer.  No  such
representation  or  warranty  shall be limited  by the terms of any  assignment,
endorsement or allonge included in any Mortgage File.

     (d) Upon  discovery  by the  Custodian,  the Master  Servicer,  the Special
Servicer,  or the Trustee of a breach of any  representation  or warranty of the
applicable  Responsible  Party in this  Agreement,  with respect to any Mortgage
Loan, or that any document required to be included in the Mortgage File does not
conform to the  requirements  of Section  2.01,  such  Person  shall give prompt
notice thereof to the applicable  Responsible  Party, the applicable Loan Seller
and the Seller,  and such  Responsible  Party  shall  either cure such breach or
document  defect or repurchase  said Mortgage  Loan,  at the  Repurchase  Price,
within 90 days of the receipt of notice of the breach;  it being  understood and
agreed that none of the Custodian,  the Master Servicer,  the Special  Servicer,
and the Trustee has an obligation to conduct any  investigation  with respect to
such matters (except,  in the case of the Mortgage Files, to the extent provided
in Section  2.01);  provided,  however,  that in the event  that such  breach or
non-conformity  is capable of being  cured but not within such 90 day period and
the applicable Responsible Party has commenced and is diligently proceeding with
the cure of such breach or non-conformity  within such 90 day period (other than
a breach  that  would  cause a related  Mortgage  Loan to fail to  qualify  as a
Qualified Mortgage),  the applicable  Responsible Party shall have an additional
90 days to complete  such cure;  provided,  further,  that with  respect to such
additional  90 day  period  such  Responsible  Party  shall  have  delivered  an
officer's  certificate to the Trustee and the Master Servicer  setting forth the
reason  such  breach is not  capable of being  cured  within the  initial 90 day
period and what actions such  Responsible  Party is pursuing in connection  with
the cure thereof and stating that such Responsible  Party  anticipates that such
breach will be cured within the additional 90 day period.

     (e) Upon receipt by the Master  Servicer  from the  applicable  Responsible
Party of the  Repurchase  Price for the  repurchased  Mortgage  Loan, the Master
Servicer  shall deposit such amount in the  Collection  Account and the Trustee,
pursuant to Section 3.11,  shall,  upon receipt of a certificate  of a Servicing
Officer  certifying as to the receipt by the Master  Servicer of the  Repurchase
Price and the  deposit  of the  Repurchase  Price  into the  Collection  Account
pursuant  to this  Section  2.03(d),  release  or  cause to be  released  to the
applicable  Responsible  Party the related  Mortgage  File and shall execute and
deliver  such  instruments  of  transfer  or  assignment,  in each case  without
recourse,  representation  or  warranty,  as shall  be  prepared  by the  Master
Servicer to vest in the applicable  Responsible Party any Mortgage Loan released
pursuant  hereto,  and the Trustee and the Master Servicer shall have no further
responsibility with regard to such Mortgage File.

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

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

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

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

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

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

         (iv) The  Agreement  has been duly executed and delivered by the Master
     Servicer and the Special Servicer;

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

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

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

     SECTION 2.05 Execution and Delivery of Certificates; Issuance of Lower-Tier
Regular Interests. The Trustee acknowledges the assignment to it of the Mortgage
Loans and the delivery of the related  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) the Trustee  acknowledges the issuance of
the   Lower-Tier   Regular   Interests   to  the  Seller   and  the   execution,
authentication,  and delivery of the Class LR  Certificates to or upon the order
of the Seller,  evidencing ownership of the entire Lower-Tier REMIC, in exchange
for the  Mortgage  Loans  (other  than  the  Excess  Interest  and  the  Default
Interest),  receipt  of which is hereby  acknowledged,  (ii) the  Seller  hereby
conveys  all  rights,  title  and  interest  in and to  the  Lower-Tier  Regular
Interests to the Trustee and (iii) the Trustee acknowledges that it has executed
and  caused  to be  authenticated  and  delivered  to and upon the  order of the
Seller,  (A) in exchange for the  Lower-Tier  Regular  Interests  and the Excess
Interest,  the  Regular  Certificates  and the Class R  Certificates  and (B) in
exchange  for the Default  Interest,  the Class Q  Certificates,  in  authorized
denominations,  registered  in the  names  set  forth  in such  order  and  duly
authenticated  by the Trustee  evidencing  ownership of the Upper-Tier REMIC and
the undivided interests in the Grantor Trust set forth in Section 2.06(b).

     SECTION 2.06 Miscellaneous REMIC and Grantor Trust Provisions.

     (a) The Class LA-1,  Class LA-2,  Class LA-3, Class LB, Class LC, Class LD,
Class LE, Class LF,  Class LG,  Class LH,  Class LJ and Class LK  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 A-3,  Class X, Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class J and Class K Certificates are hereby  designated as representing
beneficial  interests in "regular  interests" in the Upper-Tier REMIC within the
meaning  of  Section  860G(a)(1)  of the Code and the Class R  Certificates  are
hereby  designated as the sole class of "residual  interests" in the  Upper-Tier
REMIC within the meaning of Section  860G(a)(2) of the Code. The Closing Date is
hereby  designated  as  the  "Startup  Day"  of the  Lower-Tier  REMIC  and  the
Upper-Tier  REMIC  within the  meaning of Section  860G(a)(9)  of the Code.  The
"latest  possible  maturity  date" of the Lower-Tier  Regular  Interests and the
Regular  Certificates  for  purposes  of Section  860G(a)(1)  of the Code is the
Scheduled Final Distribution Date.

     (b) The  Class Q  Certificates  represent  pro  rata  undivided  beneficial
interests in the Default Interest (subject to the liability of the Trust Fund to
pay  interest  on  Advances at the Advance  Rate),  the AIMCO  Multifamily  Pool
Conditional Debt and the Class Q Distribution Account. The Class A-2, Class A-3,
Class B, Class C, Class D, Class E, Class F and Class G  Certificates  represent
pro rata undivided  beneficial  interests in any Excess Interest with respect to
the  Mortgage  Loans and related  portions of the Excess  Interest  Distribution
Account,  pro rata based on their initial  Certificate  Principal  Amounts.  The
Class Q Certificates  do not represent  regular or residual  interests in either
the  Upper-Tier  REMIC  or  the  Lower-Tier  REMIC.  The  Goldman  Group  is the
beneficial owner of the Reinvestment Enhancement Instrument and the Reinvestment
Reserve Account.

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


                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

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

     (a) The Master  Servicer and the Special  Servicer,  each as an independent
contractor,  shall service and  administer  the Mortgage  Loans on behalf of the
Trust Fund and the Trustee (as trustee  for  Certificateholders)  in  accordance
with the Servicing  Standard.  To the extent  consistent  with the foregoing and
subject  to any  express  limitations  set forth in this  Agreement  (and,  with
respect  to the  Americold  Pool  Loan,  the  Co-Lender  Agreement),  the Master
Servicer  and Special  Servicer  shall seek to maximize  the timely and complete
recovery of principal  and interest on the Mortgage  Loans.  Subject only to the
Servicing  Standard,  the Master  Servicer and Special  Servicer shall have full
power and authority, acting alone or through sub-servicers (subject to paragraph
(c) of this Section 3.01 and to Section 3.02), to do or cause to be done any and
all things in connection  with such  servicing and  administration  which it may
deem consistent with the Servicing Standard and, in its reasonable judgment,  in
the best interests of the  Certificateholders,  including,  without  limitation,
with respect to each Mortgage Loan, to prepare,  execute and deliver,  on behalf
of the  Certificateholders  and  the  Trustee  or any of  them:  (i) any and all
financing statements, continuation statements and other documents or instruments
necessary  to  maintain  the  lien  on  each  Mortgaged   Property  and  related
collateral;   (ii)  subject  to  Sections  3.09,   3.10,   3.26  and  3.27,  any
modifications,  waivers,  consents  or  amendments  to or  with  respect  to any
documents  contained  in the  related  Mortgage  File;  and  (iii)  any  and all
instruments of  satisfaction or  cancellation,  or of partial or full release or
discharge,  and all other comparable  instruments,  with respect to the Mortgage
Loans and the Mortgaged Properties.  Notwithstanding the foregoing,  neither the
Master Servicer nor the Special Servicer shall modify, amend, waive or otherwise
consent  to any  change  of the  terms of any  Mortgage  Loan  except  under the
circumstances described in Sections 3.09, 3.10, 3.26 and 3.27 hereof. The Master
Servicer and Special Servicer shall service and administer the Mortgage Loans in
accordance  with  applicable  law and shall provide to the Borrowers any reports
required to be provided to them thereby.  Subject to Section  3.11,  the Trustee
shall, upon the receipt of a written request of a Servicing Officer, execute and
deliver to the Master  Servicer and Special  Servicer any powers of attorney and
other  documents  prepared  by the Master  Servicer  and  Special  Servicer  and
necessary or  appropriate  (as certified in such written  request) to enable the
Master  Servicer  and  Special   Servicer  to  carry  out  their  servicing  and
administrative  duties  hereunder.  Each of the Master  Servicer and the Special
Servicer  shall  indemnify  the Trustee for any and all costs,  liabilities  and
expenses  incurred by the Trustee in  connection  with the  negligent or willful
misuse  of such  powers  of  attorney  by the  Master  Servicer  or the  Special
Servicer, as applicable.

     The Master  Servicer and Special  Servicer  agree to administer and enforce
the terms of the Co-Lender Agreement on behalf of the Trustee and the Trust Fund
in accordance with the Servicing Standard.  Notwithstanding  the foregoing,  the
Master  Servicer  and the  Special  Servicer  shall not be  required to take any
action with respect to the  Americold  Pool Loan which would  conflict  with the
terms of the  Co-Lender  Agreement or the  servicing of the  Americold  Loan and
Other Americold Loan under the Series 1998-GL II Pooling Agreement.

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

     (c) Each of the Master  Servicer  and the Special  Servicer  may enter into
sub-servicing  agreements  with  third  parties  with  respect  to  any  of  its
respective obligations hereunder,  provided that (i) any such agreement shall be
consistent with the provisions of this Agreement,  (ii) no sub-servicer retained
by the Master Servicer or the Special Servicer,  as applicable,  shall grant any
modification,  waiver or amendment to any Mortgage  Loan without the approval of
the Master Servicer or the Special Servicer, as applicable, which approval shall
be given or withheld in  accordance  with the  procedures  set forth in Sections
3.09, 3.10, 3.26 and 3.27, 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 Master  Servicer  or the  Special  Servicer,  as  applicable,  shall
provide that it may be assumed or terminated by the Trustee,  if the Trustee has
assumed the duties of the Master  Servicer or the  Special  Servicer,  or by any
successor Master Servicer or Special  Servicer,  as applicable,  without cost or
obligation  to the  assuming or  terminating  party or the Trust Fund,  upon the
assumption  by such  party of the  obligations  of the  Master  Servicer  or the
Special Servicer, as applicable, pursuant to Section 7.02.

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

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

     In the event that the Trustee or any successor Master Servicer or successor
Special Servicer, as applicable, assumes the servicing obligations of the Master
Servicer or the Special Servicer, as applicable, upon request of the Trustee, or
such successor Master Servicer or Special  Servicer,  as applicable,  the Master
Servicer or Special  Servicer shall at its own expense deliver to the Trustee or
such successor Master Servicer or Special Servicer, as applicable, all documents
and records relating to any sub-servicing  agreement and the Mortgage Loans then
being serviced thereunder and an accounting of amounts collected and held by it,
if any,  and will  otherwise  use its best  efforts  to effect the  orderly  and
efficient  transfer  of  any  sub-servicing  agreement  to  the  Trustee  or the
successor Master Servicer or Special Servicer, as applicable.

     SECTION 3.02 Liability of the Master Servicer and Special Servicer.

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

     SECTION 3.03 Collection of Certain Mortgage Loan Payments.

     (a) The Master Servicer or the Special Servicer,  as applicable,  shall use
reasonable  efforts  to  collect  all  payments  called  for under the terms and
provisions of the Mortgage Loans it is obligated to service hereunder, and shall
follow the Servicing  Standard with respect to such collection  procedures.  The
Master Servicer shall use its reasonable  efforts to collect income  statements,
rent rolls and other  reporting  information  from  Borrowers as required by the
related Loan Documents and the terms hereof.  Consistent with the foregoing, the
Master Servicer or Special Servicer, as applicable,  may in its discretion waive
any late payment charge in connection  with any delinquent  Monthly Payment with
respect to any Mortgage Loan. In addition, the Master Servicer shall be entitled
to take such actions with respect to the  collection of payments on the Mortgage
Loans as are permitted or required under Section 3.26 hereof.

     (b) In the event that the Master Servicer or Special Servicer receives,  or
receives  notice from the related  Borrower  that it will be  receiving,  Excess
Interest in any Collection Period,  the Master Servicer or Special Servicer,  as
applicable,  will  promptly  notify  the  Trustee.   Notwithstanding  any  other
provision  of this  Agreement  or any  Loan  Document,  so  long as the  related
Mortgage  Loan is part of the Trust Fund,  neither the Master  Servicer  nor the
Special  Servicer shall enforce  collection of any interest on any ARD Loan with
respect  to the  applicable  Revised  Rate at a rate in  excess  of two  percent
(2.00%) per annum in excess of the applicable Initial Rate.

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

     (a) With respect to each Mortgage Loan (other than any REO Mortgage  Loan),
the Master Servicer shall maintain accurate records with respect to each related
Mortgaged Property reflecting the status of taxes, assessments, ground rents and
other  similar  items  that are or may  become a lien on the  related  Mortgaged
Property and the status of insurance premiums payable with respect thereto. From
time to time, the Master  Servicer shall (i) obtain all bills for the payment of
such items  (including  renewal  premiums),  and (ii) effect payment of all such
bills with respect to such Mortgaged  Properties prior to the applicable penalty
or termination  date, in each case employing for such purpose Escrow Payments as
allowed under the terms of the related  Mortgage  Loan.  If a Borrower  fails to
make any such  payment on a timely  basis or  collections  from the Borrower are
insufficient  to pay any such item before the applicable  penalty or termination
date,  the  Master  Servicer  shall  advance  the amount of any  shortfall  as a
Property  Advance  unless  the  Master  Servicer  determines  in its good  faith
business  judgment that such Advance would be a Nonrecoverable  Advance.  In the
event that any such advance is made by the servicer  under the Series 1998-GL II
Pooling  Agreement,  the Master  Servicer shall, in accordance with the terms of
the Co-Lender  Agreement,  make a Property  Advance equal to the amount required
under  the  terms of the  Co-Lender  Agreement.  The  Master  Servicer  shall be
entitled to  reimbursement  of Advances,  with  interest  thereon at the Advance
Rate, that it makes pursuant to the preceding  sentence from amounts received on
or in respect of the related  Mortgage  Loan  respecting  which such Advance was
made or if such  Advance  has  become a  Nonrecoverable  Advance,  to the extent
permitted by Section  3.06 of this  Agreement.  No costs  incurred by the Master
Servicer in  effecting  the payment of taxes and  assessments  on the  Mortgaged
Properties   shall,   for  the   purpose   of   calculating   distributions   to
Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

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

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

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

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

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

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

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

     SECTION  3.05  Collection   Account;   Upper-Tier   Distribution   Account;
Lower-Tier  Distribution Account; Class Q Distribution Account;  Excess Interest
Distribution Account; Payment Reserve Account.

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

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

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

         (iii)    all Yield Maintenance Charges;

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

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

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

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

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

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

     (c) The Trustee  shall  establish  and  maintain  the Class Q  Distribution
Account in the name of the  Trustee in trust for the  benefit of the  Holders of
the Class Q Certificates.  The Class Q Distribution Account shall be established
and  maintained  as an  Eligible  Account.  On or  before  the  Master  Servicer
Remittance  Date related to each  Distribution  Date, the Master  Servicer shall
remit to the Trustee for deposit in the Class Q  Distribution  Account an amount
equal  to the  sum of (i) (A)  the  amount  of the  aggregate  Default  Interest
received during the preceding  Collection Period, minus (B) any portions thereof
applied to pay the Advance  Interest Amount in respect of Advances (such amount,
if any, the "Net Default Interest" for such  Distribution  Date) plus amounts in
respect of the AIMCO  Multifamily  Pool  Conditional  Debt  received  during the
preceding  Collection  Period.  Notwithstanding  any  other  provision  of  this
Agreement,  no amounts shall be remitted for deposit in the Class Q Distribution
Account  with  respect to  collections  on any  Individual  AIMCO Loan until the
related  Individual  AIMCO Loan Agreed Valuation Amount has been paid in full in
accordance with the terms of such Individual  AIMCO Loan, and the Holders of the
Class Q  Certificates  shall have no interest in any  amounts  collected  on any
Individual AIMCO Loan prior to such payment in full.

     (d) Prior to the Master Servicer Remittance Date relating to the Collection
Period,  if any,  in which  Excess  Interest  is  received,  the  Trustee  shall
establish and maintain the Excess Interest  Distribution  Account in the name of
the Trustee in trust for the benefit of the  Certificateholders  as set forth in
Section 2.06(b).  The Excess Interest  Distribution Account shall be established
and  maintained  as an  Eligible  Account.  On or  before  the  Master  Servicer
Remittance Date related to the applicable Distribution Date, the Master Servicer
shall  remit to the  Trustee  for  deposit in the Excess  Interest  Distribution
Account an amount equal to the Excess  Interest  received  during the applicable
Collection Period.

     Following the distribution of Excess Interest to  Certificateholders on the
first  Distribution  Date after  which  there are no longer any  Mortgage  Loans
outstanding which pursuant to their terms could pay Excess Interest, the Trustee
shall terminate the Excess Interest Distribution Account.

     (e) The Trustee shall establish and maintain the Payment Reserve Account in
the  name  of the  Trustee  in  trust  for the  benefit  of the  Holders  of the
Certificates.  Funds  in the  Payment  Reserve  Account  shall  be  invested  in
Permitted Investments.

     If at any  time  prior  to July  1,  2008  (i) no  unscheduled  payment  of
principal  on any  Mortgage  Loan  has been  received  (other  than a  Principal
Prepayment in full on any ARD Loan on its Anticipated  Repayment Date),  (ii) no
delinquency  of 60 days or more has occurred with respect to any Mortgage  Loan,
and (iii) no Mortgage  Loan has failed to be paid in full on its  Maturity  Date
(or, with respect to any ARD Loan, on its Anticipated  Repayment Date) or within
30 days thereafter,  commencing on the Master Servicer  Remittance Date in July,
2008 the Master  Servicer  shall remit to the Trustee for deposit in the Payment
Reserve  Account  the  principal  portion of all  Monthly  Payments  and Balloon
Payments due on Mortgage Loans in Group 1 (including the Americold Pool Loan) in
the months of July, August and September, 2008, and all Principal Prepayments in
full on ARD Loans in Group 1 whose  Anticipated  Repayment  Dates  occur in such
period.

     On each Master Servicer Remittance Date occurring after August 1, 2008, but
on or prior to the Payment Reserve Release Date, the Trustee shall withdraw from
the  Payment  Reserve  Account  an amount  equal to the  lesser of (x) the total
reinvestment  income  on  funds  in such  account  and (y) the  Reserve  Account
Reinvestment  Requirement and deposit such amount in the Lower-Tier Distribution
Account.  Any  reinvestment  income on funds in the Payment  Reserve  Account in
excess of such amount  shall be remitted by the Trustee to the Goldman  Group or
its designee on such Distribution Date by wire transfer to an account designated
by the  Goldman  Group  or such  designee  as  compensation  for  directing  the
investment of funds in the Payment Reserve Account.  In addition,  on the Master
Servicer Remittance Date immediately preceding the Payment Reserve Release Date,
the Trustee  shall  withdraw  from the  Payment  Reserve  Account all  remaining
amounts held  therein  representing  principal  payments on the Group 1 Mortgage
Loans deposited therein,  together with reinvestment income on funds held in the
Payment  Reserve  Account  in an amount  equal to the lesser of (v) the total of
such reinvestment income or (w) the Reserve Account Reinvestment Requirement and
deposit such amounts in the  Lower-Tier  Distribution  Account and terminate the
Payment  Reserve  Account.  Any  reinvestment  income in  excess of the  Reserve
Account  Reinvestment  Requirement  shall be  remitted  to Goldman  Group or its
designee on such Distribution Date by wire transfer to an account  designated by
Goldman Group or such designee as  compensation  for directing the investment of
funds in the Payment Reserve Account.

     SECTION 3.06 Permitted Withdrawals from the Collection Account.

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

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

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

         (iii)    [Reserved]

         (iv)  to the  extent  not  otherwise  required  to be  applied  against
     Prepayment  Interest  Shortfalls,  to pay on or before each Master Servicer
     Remittance  Date to the  Master  Servicer  and  the  Special  Servicer,  as
     applicable, as compensation, the aggregate unpaid Servicing Fee and Special
     Servicing   Compensation  (if  any),   respectively,   in  respect  of  the
     immediately  preceding  Interest Accrual Period, to be paid, in the case of
     the Servicing Fee, from interest  received on the related Mortgage Loan and
     to pay from time to time to the Master  Servicer in accordance with Section
     3.07(b) any interest or investment  income earned on funds deposited in the
     Collection Account;

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

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

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

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

         (ix)     to remit any GSMC Retained Interest Amount; and

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

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

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

     The Trustee shall,  upon receipt,  deposit in the  Lower-Tier  Distribution
Account,  the Class Q Distribution  Account,  the Payment Reserve  Account,  the
Interest  Reserve Account and the Excess Interest  Distribution  Account any and
all amounts received by the Trustee in accordance with Section  3.06(i).  If, as
of 3:00 p.m., New York City time, on any Master  Servicer  Remittance Date or on
such  other  date as any  amount  referred  to in the  foregoing  clause  (i) is
required to be delivered hereunder, the Master Servicer shall not have delivered
to the Trustee for deposit in the Lower-Tier  Distribution  Account, the Class Q
Distribution  Account, the Payment Reserve Account, the Interest Reserve Account
and  the  Excess  Interest  Distribution  Account  the  amounts  required  to be
deposited  therein  pursuant to the  provisions  of this  Agreement  (including,
without limitation Section 3.06(i)),  then the Trustee shall, to the extent that
a Responsible Officer of the Trustee has such knowledge,  provide notice of such
failure to the Master  Servicer by facsimile  transmission  sent to telecopy No.
(312) 845-8617 (or such  alternative  number  provided by the Master Servicer to
the Trustee in writing) and by telephone  at  telephone  No. (312)  845-8585 (or
such  alternative  number  provided  by the Master  Servicer  to the  Trustee in
writing) as soon as possible,  but in any event before 5:00 p.m.,  New York City
time,  on such day;  provided,  however,  that the Master  Servicer will pay the
Trustee  interest on such late payment at the prime rate until such late payment
is received by the Trustee.

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

     (a) The Master  Servicer (or with  respect to any REO Account,  the Special
Servicer)  may direct any  depository  institution  maintaining  the  Collection
Account and any Borrower Accounts  (subject to the second  succeeding  sentence)
and any REO Account  (each,  for purposes of this Section 3.07,  an  "Investment
Account"),  to  invest  the  funds  in such  Investment  Account  in one or more
Permitted  Investments  that bear  interest or are sold at a discount,  and that
mature,  unless payable on demand,  no later than the Business Day preceding the
date on which such  funds are  required  to be  withdrawn  from such  Investment
Account pursuant to this Agreement.  Any direction by the Master Servicer or the
Special Servicer,  to invest funds on deposit in an Investment  Account shall be
in writing  and shall  certify  that the  requested  investment  is a  Permitted
Investment  which matures at or prior to the time required  hereby or is payable
on  demand.  In the case of any Escrow  Account,  Lock-Box  Account,  or Reserve
Account  (the  "Borrower  Accounts"),  the  Master  Servicer  shall act upon the
written  request  of the  related  Borrower  or Manager to the extent the Master
Servicer is required to do so under the terms of the respective Mortgage Loan or
related  documents,   provided  that  in  the  absence  of  appropriate  written
instructions  from the related  Borrower or Manager meeting the  requirements of
this Section 3.07, the Master  Servicer shall have no obligation to, but will be
entitled  to,  direct the  investment  of funds in such  accounts  in  Permitted
Investments.  All such Permitted  Investments shall be held to maturity,  unless
payable on demand.  Any  investment of funds in an  Investment  Account shall be
made in the name of the  Trustee  (in its  capacity as such) or in the name of a
nominee of the Trustee. The Trustee shall have sole control (except with respect
to investment direction which shall be in the control of the Master Servicer, or
the Special  Servicer,  with  respect to any REO  Accounts),  as an  independent
contractor to the Trust Fund) over each such  investment and any  certificate or
other instrument  evidencing any such investment shall be delivered  directly to
the  Trustee  or its agent  (which  shall  initially  be the  Master  Servicer),
together with any document of transfer,  if any,  necessary to transfer title to
such  investment  to the  Trustee  or its  nominee.  The  Trustee  shall have no
responsibility  or liability  with respect to the  investment  directions of the
Master Servicer or the Special  Servicer,  any Borrower or Manager or any losses
resulting therefrom, whether from Permitted Investments or otherwise. The Master
Servicer  shall  have  no  responsibility  or  liability  with  respect  to  the
investment  direction  of  any  Borrower  or  Manager  or any  losses  resulting
therefrom, whether from Permitted Investments or otherwise. In the event amounts
on deposit in an  Investment  Account  are at any time  invested  in a Permitted
Investment  payable on demand,  the Master  Servicer (or the Special  Servicer),
shall:  (x) consistent with any notice required to be given  thereunder,  demand
that  payment  thereon  be made on the last day such  Permitted  Investment  may
otherwise  mature  hereunder in an amount equal to the lesser of (1) all amounts
then  payable  thereunder  and (2) the amount  required to be  withdrawn on such
date;  and (y) demand  payment  of all  amounts  due  thereunder  promptly  upon
determination  by the  Master  Servicer  (or the  Special  Servicer)  that  such
Permitted  Investment would not constitute a Permitted  Investment in respect of
funds thereafter on deposit in the related Investment Account.

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

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

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

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

     (a) The Master Servicer on behalf of the Trustee,  as mortgagee,  shall use
reasonable best efforts to cause the related Borrower to maintain, to the extent
required  by each  Mortgage  Loan (other than REO  Mortgage  Loans),  and if the
Borrower does not so maintain,  shall itself maintain (subject to the provisions
of this Agreement concerning  Nonrecoverable  Advances to the extent the Trustee
as  mortgagee  has  an  insurable  interest  and  to  the  extent  available  at
commercially  reasonable  rates),  (i) fire and hazard  insurance (and hurricane
insurance,  if  applicable)  with  extended  coverage on the  related  Mortgaged
Property  in an amount  which is at least equal to the lesser of (a) one hundred
percent  (100%) of the then  "full  replacement  cost" of the  improvements  and
equipment,  (excluding  foundations,  footings and  excavation  costs),  without
deduction for physical  depreciation,  and (b) the outstanding principal balance
of the related  Mortgage Loan or such greater  amount as is necessary to prevent
any  reduction  in such  policy  by reason of the  application  of  co-insurance
provisions  and to prevent  the  Trustee  thereunder  from being  deemed to be a
co-insurer  and provided such policy shall include a  "replacement  cost" rider,
(ii) insurance  providing  coverage  against 18 months (or such longer period or
with such extended  period  endorsement  as provided in the related  Mortgage or
other Loan Document) of rent  interruptions and (iii) such other insurance as is
required in the related  Mortgage Loan. The Special Servicer shall maintain fire
and hazard insurance with extended coverage on each REO Property (subject to the
provisions of this Agreement  concerning  Nonrecoverable  Advances) in an amount
which is at  least  equal  to one  hundred  percent  (100%)  of the  then  "full
replacement  cost" of the  improvements  and equipment  (excluding  foundations,
footings and excavation costs), without deduction for physical depreciation.  If
the Special Servicer does not maintain the insurance  described in the preceding
sentence or the required flood insurance  described  below,  the Master Servicer
shall, as soon as practicable after receipt of notice of such failure,  maintain
such insurance, and if the Master Servicer does not maintain such insurance, the
insurance required in the first sentence of this Section 3.08(a) or the required
flood insurance  described below (if the related Borrower fails to maintain such
insurance), the Trustee shall, as soon as practicable after receipt of notice of
such failure,  maintain such insurance and if the Trustee does not maintain such
insurance,  the Fiscal Agent shall do so, provided that, in each such case, such
obligation  will be  subject  to the  provisions  of this  Agreement  concerning
Nonrecoverable   Advances  and  to  the   availability   of  such  insurance  at
commercially reasonable rates. The Special Servicer shall maintain, with respect
to each REO Property (i) public  liability  insurance  providing  such  coverage
against  such risks as the  Special  Servicer  determines,  consistent  with the
related Loan Documents and the Servicing  Standard,  to be in the best interests
of the Trust Fund, (ii) insurance  providing coverage against 18 months (or such
longer period of time as is consistent with the Loan Documents and the Servicing
Standard) of rent  interruptions  and (iii) such other insurance as was required
pursuant to the terms of the related  Mortgage  Loan.  All  insurance for an REO
Property shall be from a Qualified Insurer.  Any amounts collected by the Master
Servicer or the Special  Servicer  under any such  policies  (other than amounts
required to be applied to the  restoration  or repair of the  related  Mortgaged
Property or amounts to be released to the Borrower in accordance  with the terms
of the related Loan  Documents)  shall be deposited into the Collection  Account
pursuant to Section 3.05,  subject to withdrawal  pursuant to Section 3.06.  Any
cost incurred by the Master Servicer or the Special  Servicer in maintaining any
such  insurance  shall not,  for the  purpose of  calculating  distributions  to
Certificateholders,  be added to the unpaid  principal  balance  of the  related
Mortgage Loan,  notwithstanding  that the terms of such Mortgage Loan so permit.
It is understood and agreed that no other additional  insurance other than flood
insurance or earthquake  insurance  subject to the conditions set forth below is
to be required of any Borrower or to be maintained by the Master  Servicer other
than  pursuant to the terms of the related Loan  Documents  and pursuant to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional insurance.  If the Mortgaged Property (other than an REO
Property) is located in a federally  designated  special flood hazard area,  the
Master  Servicer  will use its  reasonable  best  efforts  to cause the  related
Borrower to maintain,  to the extent  required by each Mortgage Loan, and if the
related  Borrower  does not so  maintain,  shall itself  obtain  (subject to the
provisions of this Agreement  concerning  Nonrecoverable  Advances) and maintain
flood insurance in respect  thereof.  Such flood insurance shall be in an amount
equal to the lesser of (i) the unpaid principal  balance of the related Mortgage
Loan and (ii) the maximum amount of such insurance  required by the terms of the
related  Mortgage  Loan and as is available for the related  property  under the
national flood insurance  program (assuming that the area in which such property
is located is participating in such program). If a Mortgaged Property is related
to a Mortgage  Loan pursuant to which  earthquake  insurance was in place at the
time of origination,  is required to be maintained  pursuant to the terms of the
Mortgage  Loan, the Master  Servicer  shall use its  reasonable  best efforts to
cause the related Borrower to maintain,  and if the related Borrower does not so
maintain  will  itself  obtain  (subject  to the  provisions  of this  Agreement
concerning  Nonrecoverable  Advances and for so long as such insurance continues
to be  available  at  commercially  reasonable  rates) and  maintain  earthquake
insurance in respect thereof, in the amount required by the Mortgage Loan or, if
not specified,  in-place at origination.  If an REO Property (i) is located in a
federally  designated special flood hazard area or (ii) is related to a Mortgage
Loan  pursuant  to  which  earthquake  insurance  was in  place  at the  time of
origination and continues to be available at commercially  reasonable rates, the
Special  Servicer  will obtain  (subject  to the  provisions  of this  Agreement
concerning   Nonrecoverable   Advances)  and  maintain  flood  insurance  and/or
earthquake insurance in respect thereof providing the same coverage as described
in the  preceding  sentences or, with respect to  earthquake  insurance,  in the
amount  required  by the  Mortgage  Loan  or,  if  not  specified,  in-place  at
origination.  If at any time during the term of this  Agreement a recovery under
an  insurance  policy in respect of an REO Property is not  available  but would
have been available if such insurance were maintained thereon in accordance with
the standards  applied to Mortgaged  Properties  described  herein,  the Special
Servicer  shall  (subject to the provisions  hereof  relating to  Nonrecoverable
Advances)  either (i) immediately  deposit into the Collection  Account from its
own  funds the  amount  that  would  have been  recovered  or (ii)  apply to the
restoration  and repair of the property from its own funds the amount that would
have been recovered,  if such application would be consistent with the Servicing
Standard;  provided, however, that the Special Servicer shall not be responsible
for any shortfall in insurance  proceeds  resulting from an insurer's refusal or
inability to pay a claim. In the case of any insurance  otherwise required to be
maintained by the Master Servicer or the Special Servicer,  as applicable,  that
is not being so maintained  because the Master Servicer or the Special Servicer,
as  applicable,  has  determined  that  it  is  not  available  at  commercially
reasonable  rates, the Master Servicer or the Special  Servicer,  as applicable,
shall  deliver an  Officers'  Certificate  to the  Trustee,  the Seller and each
Rating Agency which details the steps that were taken in seeking such  insurance
and the factors which led to the  determination  that such  insurance was not so
available.  Out-of-pocket  expenses  incurred by the Master  Servicer or Special
Servicer in maintaining  insurance  policies pursuant to this Section 3.08 shall
be paid by the Master  Servicer or Special  Servicer  as a Property  Advance and
shall be reimbursable  to the Master Servicer or Special  Servicer with interest
at the Advance Rate. The Master Servicer (or the Special Servicer,  with respect
to the Specially  Serviced  Mortgage  Loans)  agrees to prepare and present,  on
behalf of itself,  the Trustee  and the  Certificateholders,  claims  under each
related insurance policy maintained pursuant to this Section 3.08(a) in a timely
fashion in accordance  with the terms of such policy and to take such reasonable
steps as are necessary to receive payment or to permit recovery thereunder.  All
insurance  policies  required  hereunder  shall  name the  Trustee or the Master
Servicer or the Special Servicer, on behalf of the Trustee as the mortgagee,  as
loss payee,  and,  unless  otherwise  required under the related Loan Documents,
shall be issued by Qualified Insurers.

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

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

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Master Servicer or Special Servicer, as applicable,  on behalf of the Trust Fund
shall not be  required  to enforce  such  due-on-sale  clause and in  connection
therewith  shall not be  required  to (x)  accelerate  payments  thereon  or (y)
withhold its consent to such an  assumption  to the extent  permitted  under the
terms of the related  Mortgage  Loan if (x) such  provision  is not  exercisable
under  applicable  law or such  exercise  is  reasonably  likely  to  result  in
meritorious  legal action by the related  Borrower or (y) the Master Servicer or
Special Servicer,  as applicable,  determines,  in accordance with the Servicing
Standard,  that  granting  such  consent  would be likely to result in a greater
recovery,  on a present  value basis  (discounting  at the related Net  Mortgage
Rate),  than would enforcement of such clause. If the Master Servicer or Special
Servicer,  as applicable,  determines that granting of such consent would likely
result in a greater  recovery,  the  Master  Servicer  or Special  Servicer,  as
applicable,  is authorized to take or enter into an assumption agreement from or
with the Person to whom the related  Mortgaged  Property has been or is about to
be  conveyed,  and to release the  original  Borrower  from  liability  upon the
Mortgage Loan and substitute the new Borrower as obligor thereon, provided, that
(a) the credit status of the  prospective new Borrower is in compliance with the
Master  Servicer's or Special  Servicer's,  as  applicable,  regular  commercial
mortgage  origination  or servicing  standards  and  criteria  (as  evidenced in
writing by the Master Servicer or Special Servicer) and the terms of the related
Mortgage and (b) if the Stated Principal Balance of such Mortgage Loan as of the
Cut-Off Date (either alone or when  aggregated  with all other Mortgage Loans to
Borrowers  that are  Affiliates,  or that  are  cross-collateralized  with  such
Mortgage Loan) is at least 5% of the aggregate Stated Principal  Balances of all
Mortgage Loans as of the Cut-Off Date, the Master  Servicer or Special  Servicer
has received written  confirmation  from each Rating Agency that such assumption
or substitution would not, in and of itself, cause a downgrade, qualification or
withdrawal  of  the  then  current  ratings  assigned  to the  Certificates.  In
connection with each such assumption or substitution entered into by the Special
Servicer,  the Special  Servicer  shall give prior notice  thereof to the Master
Servicer.  The Master Servicer or Special Servicer, as applicable,  shall notify
the  Trustee  that  any  such  assumption  or  substitution  agreement  has been
completed by forwarding to the Trustee (with a copy to the Master  Servicer,  if
applicable,) the original copy of such agreement, which copies shall be added to
the related Mortgage File and shall,  for all purposes,  be considered a part of
such  Mortgage File to the same extent as all other  documents  and  instruments
constituting a part thereof.

     Notwithstanding any other provision of this Agreement,  upon receipt of the
written consent of the Holder of a majority  interest in the Controlling  Class,
the Master  Servicer shall consent to, and execute any documents  provided to it
by the  Controlling  Class with  respect  to the one time sale of the  Mortgaged
Property  securing  the  Mortgage  Loan,  identified  as Loan No.  SKY-II on the
Mortgage Loan Schedule, the assumption by the purchaser of such Mortgage Loan.

     (b) Subject to Section  3.26,  if any Mortgage Loan contains a provision in
the nature of a "due-on-encumbrance" clause, which by its terms:

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

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

then the Master Servicer or Special  Servicer,  as applicable,  on behalf of the
Trust Fund, shall not be required to enforce such due-on-encumbrance  clause and
in connection  therewith  will not be required to (i) accelerate the payments on
the  related  Mortgage  Loan or  (ii)  withhold  its  consent  to  such  lien or
encumbrance  if in either  case the  Master  Servicer  or Special  Servicer,  as
applicable, (x) determines, in accordance with the Servicing Standard, that such
enforcement  would  not be in the  best  interests  of the  Trust  Fund  and (y)
receives prior written  confirmation  from each Rating Agency that granting such
consent  would  not,  in and of  itself,  cause a  downgrade,  qualification  or
withdrawal of any of the then current ratings assigned to the Certificates.

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

     (d) In  connection  with the taking of, or the failure to take,  any action
pursuant  to this  Section  3.09,  neither the Master  Servicer  nor the Special
Servicer  shall  agree  to  modify,   waive  or  amend,  and  no  assumption  or
substitution  agreement  entered into pursuant to Section  3.09(a) shall contain
any terms that are different  from, any term of any Mortgage Loan or the related
Note, other than pursuant to Section 3.27.

     (e) With respect to any Mortgage  Loan which  permits  release of Mortgaged
Properties  through  defeasance,  and to the extent consistent with the terms of
the related Loan Documents:

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

         (ii)  The  Master  Servicer  shall  require,  to the  extent  the  Loan
     Documents  grant the mortgagor  discretion  to so require,  the Borrower to
     provide an Opinion of  Counsel  (which  shall be an expense of the  related
     Borrower (to the extent  consistent with the Loan Documents)) to the effect
     that the Trustee has a first priority  security  interest in the defeasance
     deposit and the U.S.  government  obligations and the assignment thereof is
     valid and enforceable;  such opinion,  together with any other certificates
     or documents to be required in connection with such defeasance  shall be in
     form and substance acceptable to the Master Servicer.

         (iii) To the extent  consistent  with the related Loan  Documents,  the
     Master  Servicer  shall  obtain a  certificate  at the  related  Borrower's
     expense from an Independent certified public accountant certifying that the
     U.S.  government  obligations  comply with the  requirements of the related
     Loan Agreement or Mortgage.

         (iv) To the extent consistent with the related Loan Documents, prior to
     permitting  release of any Mortgaged  Properties  through  defeasance,  the
     Master   Servicer  shall  (at  the  Borrower's   expense)   obtain  written
     confirmation from each Rating Agency that such defeasance would not, in and
     of itself,  result in a downgrade,  qualification or withdrawal of the then
     current ratings assigned to the Certificates.

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

     SECTION 3.10 Realization Upon Defaulted Mortgage Loans.

     (a) Within 60 days after the  occurrence of an Appraisal  Reduction  Event,
the Special Servicer shall obtain an Updated  Appraisal of the related Mortgaged
Property  or REO  Property,  as the case may be,  the costs of which  shall be a
Property Advance to be advanced by the Master Servicer;  provided, however, that
the Special Servicer shall not be required to obtain an Updated Appraisal of any
Mortgaged Property with respect to which there exists an appraisal which is less
than twelve months old. The Master Servicer or Special Servicer,  as applicable,
shall  obtain  annual  letter  updates to the Updated  Appraisal  or new Updated
Appraisals.

     (b) In connection with any  foreclosure,  enforcement of the Loan Documents
or other acquisition, the Special Servicer shall pay the out-of-pocket costs and
expenses  in any such  proceedings  as a Property  Advance  unless  the  Special
Servicer  determines,  in its good  faith  judgment,  that  such  Advance  would
constitute a Nonrecoverable  Advance.  The Special Servicer shall be entitled to
reimbursement  of Advances  (with interest at the Advance Rate) made pursuant to
the preceding  sentence to the extent  permitted by Section 3.06(ii) and Section
3.06(vi).

     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  accordance  with the
Servicing  Standard,  that the  likely  recovery  if a  deficiency  judgment  is
obtained  will not be  sufficient  to warrant  the cost,  time,  expense  and/or
exposure of pursuing the deficiency judgment and such determination is evidenced
by an Officers' Certificate delivered to the Trustee.

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

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

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

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

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

         (ii) the Special  Servicer shall have requested and received an Opinion
     of Counsel  (which  opinion  shall be an expense of the Trust  Fund) to the
     effect  that the holding of such  personal  property by the Trust Fund will
     not cause the  imposition  of a tax on the  Lower-Tier  REMIC 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.

     (d)  Notwithstanding  any  provision  to the  contrary  in this  Agreement,
neither the Special  Servicer nor the Master  Servicer  shall,  on behalf of the
Trust Fund,  obtain title to any direct or indirect  partnership  or  membership
interest or other equity interest in any Borrower pledged pursuant to any pledge
agreement,  unless the Master  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.

     (e)  Notwithstanding  any  provision  to the  contrary  contained  in  this
Agreement,  the Special Servicer shall not, on behalf of the Trust Fund,  obtain
title to a  Mortgaged  Property  as a  result  of or in lieu of  foreclosure  or
otherwise,  obtain  title to any direct or indirect  partnership  or  membership
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.

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

     (g) If the Special Servicer  determines pursuant to Section 3.10(e)(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(e)(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 delivered to the Trustee, and only
if  the  Trustee  does  not  receive,  within  30  days  of  such  notification,
instructions from the Holders of greater than 50% of the aggregate Voting Rights
of such Classes directing the Special Servicer not to take such action.  None of
the Trustee,  the Master Servicer or the Special  Servicer shall be obligated to
take any action or not take any action  pursuant to this Section  3.10(g) at the
direction  of the  Certificateholders  unless  the  Certificateholders  agree to
indemnify the Trustee, the Master Servicer and the Special Servicer with respect
to such action or inaction.  The Special  Servicer shall advance the cost of any
such  compliance,  containment,  clean-up  or  remediation  unless  the  Special
Servicer  determines,  in its good  faith  judgment,  that  such  Advance  would
constitute a Nonrecoverable  Advance.  The Special 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.

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

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

     SECTION 3.11 Trustee to Cooperate; Release of Mortgage Files.

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

     From time to time upon request of the Master  Servicer or Special  Servicer
and  delivery to the Trustee and the  Custodian  of a Request for  Release,  the
Trustee shall  promptly cause the Custodian to release the Mortgage File (or any
portion  thereof)  designated in such Request for Release to the Master Servicer
or  Special  Servicer,  as  applicable.  Upon  return  of the  foregoing  to the
Custodian,  or in the event of a liquidation  or conversion of the Mortgage Loan
into an REO  Property,  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 have been so deposited,  or
that such Mortgage Loan has become an REO Property,  the Custodian shall deliver
a copy of the Request for Release to the Master 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 Mortgage Loan, or to obtain a deficiency judgment, or to enforce
any other  remedies  or  rights  provided  by the Loan  Documents  or  otherwise
available at law or in equity.  Each such certification  shall include a request
that such  pleadings  or documents be executed by the Trustee and a statement as
to the reason such  documents or pleadings are required,  and that the execution
and delivery  thereof by the Trustee will not invalidate or otherwise affect the
lien of the Mortgage or other security agreement,  except for the termination of
such a lien upon completion of the foreclosure or trustee's sale.

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

     (a) As compensation for its activities hereunder, the Master Servicer shall
be  entitled,  with  respect to each  Mortgage  Loan and each  Interest  Accrual
Period,  to the Servicing Fee, which shall be payable from amounts on deposit in
the Collection  Account as set forth in Section 3.06(iv).  The Master Servicer's
rights to the Servicing Fee may not be transferred in whole or in part except in
connection  with the transfer of all of the Master  Servicer's  responsibilities
and obligations under this Agreement.  In addition, the Master Servicer shall be
entitled  to  receive,  as  additional  servicing  compensation,  to the  extent
permitted by applicable  law and the related  Mortgage  Loans,  any late payment
charges (except to the extent used to offset Advance Interest), Assumption Fees,
loan modification  fees,  extension fees, loan service  transaction fees, demand
fees,  beneficiary statement charges,  aggregate Prepayment Interest Excess (but
only to the  extent  such  amount  exceeds  the  aggregate  Prepayment  Interest
Shortfall  for the  related  Prepayment  Period),  or  similar  items  (but  not
including any Net Default Interest or Yield Maintenance  Charges),  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 Master
Servicer  shall not be  entitled  to apply or retain any  amounts as  additional
compensation,  including  any late payment  charges,  with respect to a specific
Mortgage Loan 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 Master  Servicer shall also be
entitled pursuant to, and to the extent provided in, Sections 3.06(iv),  3.06(d)
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) any interest or other income earned on deposits
therein.

     Notwithstanding  the  foregoing,  the  aggregate  Servicing  Fee due to the
Master  Servicer  with  respect  to any  Distribution  Date (but in no event the
Trustee Fee payable on such Distribution Date out of the Servicing Fee) shall be
reduced by the aggregate amount of any excess of Prepayment  Interest Shortfalls
over Prepayment  Interest Excesses for the related  Prepayment  Period, up to an
amount equal to 0.04% per annum of the aggregate Stated Principal Balance of the
Mortgage Loans for the related Interest Accrual Period.

     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 by the Master  Servicer  out of the  aggregate  Servicing
Fee. The Trustee  shall pay the routine  fees and expenses of the Fiscal  Agent,
the   Certificate   Registrar,   the  Paying   Agent,   the  Custodian  and  the
Authenticating  Agent.  The  Trustee's  rights  to the  Trustee  Fee  may not be
transferred in whole or in part except in connection with the transfer of all of
the Trustee's responsibilities and obligations under this Agreement.

     Except as otherwise  provided  herein,  the Master  Servicer  shall pay all
expenses incurred by it in connection with its servicing  activities  hereunder,
including all fees of any sub-servicers  retained by it. In addition, the Master
Servicer shall pay the annual  monitoring and surveillance  fees for S&P. Except
as otherwise provided herein, the Trustee shall pay all expenses incurred by it,
the Fiscal Agent, the Certificate Registrar, the Paying Agent, the Custodian and
the Authenticating Agent in connection with their activities hereunder.

     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be entitled with respect to each Specially  Serviced  Mortgage Loan to the
Special  Servicing  Fee,  which shall be payable  from amounts on deposit in the
Collection  Account as set forth in Section  3.06(iv).  The  Special  Servicer's
rights to the Special  Servicing Fee may not be  transferred in whole or in part
except  in  connection  with  the  transfer  of all of  the  Special  Servicer's
responsibilities and obligations under this Agreement.  In addition, the Special
Servicer shall be entitled to receive, as additional servicing compensation, (i)
to the extent  permitted by applicable  law and the related  Specially  Serviced
Mortgaged  Loans, any Assumption  Fees, loan  modification or forbearance  fees,
late payment  charges  (except to the extent used to offset  Advance  Interest),
extension fees,  loan service  transaction  fees or similar items,  and (ii) any
interest or other income earned on deposits in the REO Accounts.

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

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

         (i)      the Rehabilitation Fee; and

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

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

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

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

     (f) On each Master Servicer  Remittance Date, the Master Servicer shall pay
from the related  Servicing  Fee,  each Broker Strip Amount by wire  transfer in
immediately available funds to an account designated by the Strip Holder.

     SECTION 3.13 Reports to the Trustee; Collection Account Statements.

     (a) [Reserved]

     (b) Not  later  than 30 days  after  each  Distribution  Date,  the  Master
Servicer  shall  forward  to the  Trustee a  statement  prepared  by the  Master
Servicer  setting forth the status of the Collection  Account as of the close of
business on the last Business Day of the related  Prepayment  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  Prepayment Period. The
Trustee  and its agents and  attorneys  may at any time during  normal  business
hours, upon reasonable notice,  inspect and copy the books, records and accounts
of the Master Servicer solely relating to the Mortgage Loans and the performance
of its duties hereunder.

     (c) On the Master  Servicer  Remittance  Date,  the Master  Servicer  shall
deliver or cause to be  delivered  to the Trustee  the  following  reports  with
respect to the Mortgage Loans (and, if applicable,  the related REO Properties),
providing  the  required  information  as of the  Due  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;
and (v) an REO Status  Report.  Not later than 4:00 PM New York City time on the
third Business Day prior to the  Distribution  Date,  the Master  Servicer shall
deliver  or cause to be  delivered  to the  Trustee  the CSSA 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 Master
Servicer  one  Business  Day after the  related  Determination  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  Master  Servicer  in the  form  so
required.  In the  absence  of  manifest  error,  the Master  Servicer  shall be
entitled to  conclusively  rely upon,  without  investigation  or  inquiry,  the
information  and reports  delivered to it by the Special  Servicer,  and, absent
manifest  error,  the Trustee  shall be entitled to  conclusively  rely upon the
Master 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.  Any of such reports may include any disclaimers the
Master Servicer deems appropriate.

     (d) The  Master  Servicer  shall  deliver or cause to be  delivered  to the
Trustee upon request 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 Master Servicer:

         (i) At least annually by June 30th,  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 Master Servicer shall use its 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, 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 Master Servicer (or twenty
     days after receipt by the Master Servicer from 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 NOI
     Adjustment Worksheet for such Mortgaged Property (with the annual operating
     statements attached thereto as an exhibit).

     The Master 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 Master
Servicer and such updated report delivered to the Trustee on the Master Servicer
Remittance Date which is no earlier than thirty days after receipt by the Master
Servicer of updated operating statements for such Mortgaged Property. The Master
Servicer will use the "normalized"  column from the NOI Adjustment  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 shall deliver to the Master  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,  1999,  and  within  ten days  after its  receipt of any
operating statement for any related Mortgaged Property or REO Property.

     (e) On each Master  Servicer  Remittance  Date,  the Master  Servicer shall
prepare and deliver to the Trustee and the Special Servicer, a Watch List of all
Mortgage  Loans that the Master  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 debt service  coverage ratio as of the
Cut-Off Date or having a current 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  Master  Servicer  or  Special  Servicer
indicates  a problem  that the Master  Servicer  determines  can  reasonably  be
expected  to  materially  adversely  affect  the  cash  flow  generated  by such
Mortgaged  Property,  (iii)  Mortgage  Loans  which  have  come  to  the  Master
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 one full  Collection  Period  delinquent  in payment,  and (v)
Mortgage  Loans  that are  within 60 days of  maturity.  Any such Watch List may
include any disclaimers the Master Servicer deems appropriate.

     The  Special  Servicer  shall  report  to the  Master  Servicer  any of the
foregoing  events promptly upon the Special  Servicer  having  knowledge of such
event.  In addition,  in connection  with their servicing of the Mortgage Loans,
the Master Servicer and the Special  Servicer shall provide to each other and to
the  Trustee  written  notice of any event  that comes to their  knowledge  with
respect to a Mortgage  Loan or REO  Property  that the  Master  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) On the Business Day after each Determination Date, the Special Servicer
shall deliver,  or cause to be delivered,  to the Master  Servicer and, upon the
request of any of the Trustee,  the Seller or any other 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 Due Date:  (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; and (vi) the CSSA Data Files.
Such reports shall be presented in writing and on a computer  readable  magnetic
medium.

     (g) Subject to Section  8.01(b)  hereof,  the Trustee  shall be entitled to
rely conclusively on and shall not be responsible for the content or accuracy of
any information  provided to it by the Master  Servicer or the Special  Servicer
pursuant to this Agreement.

     SECTION 3.14 Annual Statement as to Compliance.

     Each of the Master  Servicer and the Special  Servicer shall deliver to the
Trustee,  with a copy to the Rating Agencies and the Seller,  on or before April
30th of each year,  beginning in 1999, an Officer's  Certificate  stating, as to
the signer  thereof,  that (i) a review of the activities of the Master Servicer
or the Special Servicer,  as the case may be, during the preceding calendar year
and of its  performance  under this Agreement has been made under such officer's
supervision, (ii) to the best of such officer's knowledge, based on such review,
the Master Servicer or the Special  Servicer,  as the case may be, has fulfilled
in all material  respects its obligations  under this Agreement  throughout such
year, or, if there has been a default in the fulfillment of any such obligation,
specifying  each such  default  known to such  officer and the nature and status
thereof,  (iii) that it has maintained an effective internal control system over
the  servicing of mortgage  loans  including  the Mortgage  Loans,  and (iv) the
Master  Servicer or the Special  Servicer,  as the case may be, has  received no
notice regarding qualification,  or challenging the status, of the Trust Fund as
a REMIC from the Internal  Revenue Service or any other  governmental  agency or
body or, if it has received any such notice,  specifying the details thereof.  A
copy of such Officer's  Certificate may be obtained by  Certificateholders  upon
written request to the Trustee pursuant to Section 8.12 hereof.

     SECTION 3.15 Annual Independent Public Accountants' Servicing Report.

     On or  before  April  30th of each  year,  beginning  in 1999,  the  Master
Servicer at its expense shall cause a firm of nationally recognized  Independent
public accountants (which may also render other services to the Master Servicer)
and that is a member of the American  Institute of Certified Public  Accountants
to furnish a  statement  to the Trustee and to the Seller to the effect that (i)
it has obtained a letter of  representation  regarding  certain matters from the
management of the Master  Servicer,  which includes an assertion that the Master
Servicer has complied with certain minimum mortgage loan servicing standards (to
the extent applicable to commercial and multifamily mortgage loans),  identified
in the Uniform Single  Attestation  Program for Mortgage Bankers  established by
the Mortgage  Bankers  Association of America,  with respect to the servicing of
commercial and  multifamily  mortgage  loans during the most recently  completed
calendar year and (ii) on the basis of an examination  conducted by such firm in
accordance  with standards  established  by the American  Institute of Certified
Public  Accountants,  such  representation  is  fairly  stated  in all  material
respects,  subject  to such  exceptions  and  other  qualifications  that may be
appropriate.  In rendering its report such firm may rely, as to matters relating
to the  direct  servicing  of  commercial  and  multifamily  mortgage  loans  by
sub-servicers,  upon comparable reports of firms of independent certified public
accounts rendered on the basis of examinations  conducted in accordance with the
same standards  (rendered  within one year of such report) with respect to those
sub-servicers.

     SECTION 3.16 Access to Certain Documentation.

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

     SECTION 3.17 Title and Management of REO Properties.

     (a) In the event that title to any  Mortgaged  Property is acquired for the
benefit of Certificateholders in foreclosure,  by deed in lieu of foreclosure or
upon abandonment or reclamation from bankruptcy, the deed or certificate of sale
shall be taken in the name of the  Trustee,  or its  nominee  (which  shall  not
include the Master Servicer), or a separate trustee or co-trustee,  on behalf of
the Trust Fund. The Special Servicer, on behalf of the Trust Fund, shall dispose
of any REO  Property  prior to the close of the third  calendar  year  beginning
after the Trust Fund  acquires  ownership  of such REO  Property for purposes of
Section 860G(a)(8) of the Code, unless (i) the Special Servicer on behalf of the
Lower-Tier  REMIC has  applied  for an  extension  of such  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,  subject only
to the specific  requirements  and  prohibitions  of this Agreement  (and,  with
respect to the Americold Pool Loan, the Co-Lender Agreement),  to do any and all
things in connection  with any REO Property as are consistent with the Servicing
Standard and the terms of this Agreement,  all on such terms and for such period
as the Special Servicer deems to be in the best interests of Certificateholders,
and,  in  connection  therewith,  the Special  Servicer  shall only agree to the
payment of management fees that are consistent with general market  standards or
to terms that are more  favorable.  Consistent  with the foregoing,  the Special
Servicer  shall cause or permit to be earned with  respect to such REO  Property
any "net  income  from  foreclosure  property,"  within  the  meaning of Section
860G(c) of the Code,  which is subject to tax under the REMIC Provisions only if
it has determined,  and has so advised the Trustee in writing,  that the earning
of such income on a net after-tax  basis could  reasonably be expected to result
in a greater recovery on behalf of Certificateholders than an alternative method
of operation or rental of such REO Property  that would not be subject to such a
tax. The Special  Servicer shall segregate and hold all revenues  received by it
with  respect  to any REO  Property  separate  and apart  from its own funds and
general assets and shall establish and maintain with respect to any REO Property
a segregated custodial account (each, an "REO Account"),  each of which shall be
an Eligible Account and shall be entitled "GMAC Commercial Mortgage Corporation,
as Special  Servicer,  in trust for LaSalle National Bank, as Trustee,  in trust
for  Holders of GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through Certificates, Series 1998-C1 II, REO Account." The Special Servicer
shall be entitled to withdraw for its account any interest or investment  income
earned on funds  deposited  in an REO Account to the extent  provided in Section
3.07(b).  The Special Servicer shall deposit or cause to be deposited in the REO
Account  within one Business Day after receipt all revenues  received by it with
respect to any REO Property  (other than  Liquidation  Proceeds,  which shall be
remitted  pursuant  to Section  3.18(e) to the  Collection  Account),  and shall
withdraw  therefrom  funds  necessary for the proper  operation,  management and
maintenance of such REO Property and for other Property Protection Expenses with
respect to such REO Property, including:

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

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

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

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

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

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

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

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

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

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

     The Special  Servicer  shall be required  to contract  with an  Independent
Contractor, the fees and expenses of which shall be an expense of the Trust Fund
and payable out of REO Proceeds,  for the  operation  and  management of any REO
Property,  within 90 days of the Trust Fund's  acquisition  thereof  (unless the
Special Servicer shall have provided the Trustee with an Opinion of Counsel that
the  operation  and  management  of any  REO  Property  other  than  through  an
Independent  Contractor  shall not cause such REO Property to fail to qualify as
"foreclosure  property"  within the meaning of Code Section  860G(a)(8))  (which
opinion shall be an expense of the Trust Fund), provided that:

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

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

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

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

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

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

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

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

     In the absence of any such offer or purchase by the Special  Servicer,  the
Special Servicer shall accept the highest offer received from any Person that is
determined  by  the  Special  Servicer  to be a fair  price,  as  determined  in
accordance with Section 3.18(b),  for such Specially  Serviced  Mortgage Loan or
REO  Property,  if the  highest  offeror is a Person  other  than an  Interested
Person,  or if such offer is  determined  to be a fair  price by the  Trustee in
accordance with Section 3.18(b), if the highest offeror is an Interested Person;
provided,  that the Trustee  shall be entitled to engage,  at the expense of the
Trust Fund, an Independent appraiser to determine whether the highest offer is a
fair price and, further  provided,  that if the highest offeror is an Interested
Person such offer shall not be accepted if it is less than the Repurchase Price,
without the prior written approval of the Trustee,  who may conclusively rely on
the  determination  of an agent  reasonably  selected as to the fairness of such
offer.   Such  agent   shall  be  hired  at  the  expense  of  the  Trust  Fund.
Notwithstanding  anything to the contrary  herein,  neither the Trustee,  in its
individual capacity, nor any of its Affiliates may make an offer or purchase any
Specially Serviced Mortgage Loan or any REO Property pursuant hereto.

     The Special  Servicer  shall not be  obligated  by either of the  foregoing
paragraphs  or  otherwise  to accept the highest  offer if the Special  Servicer
determines,  in accordance with the Servicing  Standard,  that rejection of such
offer would be in the best interests of the Certificateholders. In addition, the
Special  Servicer may accept a lower offer if it determines,  in accordance with
the  Servicing  Standard,  that  acceptance  of such offer  would be in the best
interests of the  Certificateholders  (for  example,  if the  prospective  buyer
making the lower offer is more likely to perform its  obligations,  or the terms
offered by the  prospective  buyer  making the lower offer are more  favorable),
provided  that the offeror is not the Special  Servicer or an  Affiliate  of the
Special Servicer.

     In the event that the Special  Servicer  determines with respect to any REO
Property  that the offers  being made with  respect  thereto are not in the best
interests of the  Certificateholders  and that the end of the disposition period
referred to in Section 3.17(a) with respect to such REO Property is approaching,
the  Special  Servicer  shall  seek an  extension  of such  period in the manner
described in Section 3.17(a); provided, however, that the Special Servicer shall
use its best  efforts,  consistent  with the  Servicing  Standard,  to sell each
Specially  Serviced  Mortgage Loan and any REO Property prior to the Rated Final
Distribution Date.

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

     (c) Subject to the provisions of Section 3.17,  the Special  Servicer shall
act on behalf of the Trust  Fund in  negotiating  and  taking  any other  action
necessary or appropriate in connection  with the sale of any Specially  Serviced
Mortgage Loan or REO Property,  including the collection of all amounts  payable
in connection  therewith.  Any sale of a Specially Serviced Mortgage Loan or any
REO Property shall be without recourse to, or representation or warranty by, the
Trustee, the Fiscal Agent, the Seller, the Master Servicer, the Special Servicer
or the  Trust  Fund  (except  that  any  contract  of sale  and  assignment  and
conveyance  documents may contain customary  warranties of title, so long as the
only  recourse for breach  thereof is to the Trust  Fund),  and, if such sale is
consummated in accordance  with the duties of the Special  Servicer,  the Master
Servicer,  the Seller, the Fiscal Agent and the Trustee pursuant to the terms of
this Agreement,  no such Person who so performed shall have any liability to the
Trust Fund or any Certificateholder  with respect to the purchase price therefor
accepted by the Special Servicer, if the offeror is not an Interested Person (or
the Trustee, if an Interested Person is an offeror).

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

     (e) The proceeds of any sale pursuant to this Section 3.18 after  deduction
of the expenses of such sale incurred in connection therewith shall be promptly,
and in any event within one Business Day following receipt thereof, deposited in
the Collection Account in accordance with Section 3.05(a)(iv).

     SECTION 3.19 Additional Obligations of the Master Servicer; Inspections.

     The Master Servicer (or, with respect to Specially  Serviced Mortgage Loans
and REO Properties, the Special Servicer) shall inspect or cause to be inspected
each Mortgaged  Property at such times and in such manner as are consistent with
the Servicing  Standard,  but in any event shall inspect each Mortgaged Property
(i) with an Allocated  Loan Amount of (a) $5,000,000 or more at least once every
12 months and (b) less than  $5,000,000  at least once every 24 months,  in each
case  commencing  in October  1999 (or at such lesser  frequency  as each Rating
Agency shall have confirmed in writing to the Master Servicer will not result in
a downgrade, qualification or withdrawal of the then current ratings assigned to
any  Class of the  Certificates)  and (ii) if any  Mortgage  Loan (a)  becomes a
Specially  Serviced  Mortgage  Loan,  (b)  has a  debt  service  coverage  ratio
(calculated as provided in the related Loan Documents) of less than 1.0x for the
immediately preceding  twelve-month period or (c) is delinquent for 60 days, the
related  Mortgaged  Property  shall be inspected by the Master  Servicer (or the
Special Servicer with respect to Specially  Serviced  Mortgage Loans) as soon as
practicable  and  thereafter  at  least  every  12  months  for so  long as such
condition  exists.  The cost of any such inspection shall be borne by the Master
Servicer unless the related Mortgage Loan is a Specially Serviced Mortgage Loan,
in which case any  out-of-pocket  costs incurred with respect to such inspection
shall be treated as a Property Advance and borne by the Trust Fund.

     Notwithstanding  the  foregoing,  the  inspections  of the  Americold  Pool
Properties  will be  conducted  in  accordance  with the terms of the  Co-Lender
Agreement and the Series 1998-GL II Pooling Agreement.

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

     (a) Based on  information  furnished  to it by the Master  Servicer and the
Seller (in 80 column  unformatted  electronic  format acceptable to the Trustee)
the Trustee will prepare and file with the Securities and Exchange Commission on
Forms 8-K and 10-K (including  EDGAR  filings),  on behalf of the Trust Fund the
Monthly Distribution Statements, any Special Event Reports provided to it by the
Master  Servicer  in 80  column  unformatted  electronic  format,  and any other
information  reports  requested by the Seller provided to it by the Seller in 80
column  unformatted  electronic format. The Trustee shall have no responsibility
to file any items other than those  specified in this Section.  Prior to January
2, 1999 (and each anniversary  thereafter until directed by the Seller to file a
Form 15 delisting the  transaction),  the Trustee shall hire counsel selected by
the  Seller to file  reports  on Form  10-K on behalf of the Trust  Fund for the
preceding  fiscal  year.  Any fees  and  expenses  incurred  by the  Trustee  in
connection with this Section  (including  reasonable  attorneys'  fees) shall be
reimbursed to it by the Seller.  Manually-signed  copies of each report shall be
delivered to the Seller to the attention of the Secretary (or such other Persons
as are designated in writing by the Seller), with a copy to the Trustee.

     (b) [Reserved]

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

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

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

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

     SECTION 3.22 Property Advances.

     (a) The Master Servicer (or, to the extent provided in Section 3.22(b), the
Trustee or the Fiscal Agent or, to the extent specifically  provided for in this
Agreement,  the Special Servicer) shall make any Property Advances as and to the
extent  otherwise  required  pursuant to the terms  hereof.  With respect to the
Americold Pool Loan,  determinations with respect to any Property Advances shall
be made in  accordance  with the terms of the  Co-Lender  Agreement.  The Master
Servicer (and if the Master  Servicer  fails to do so, the Trustee or the Fiscal
Agent)   shall  make   Property   Advances  to  pay  any  amounts   required  as
reimbursements of Property Advances under the terms of the Co-Lender Agreement.

     For purposes of distributions to Certificateholders and compensation to the
Master  Servicer,  Special Servicer or Trustee,  Property  Advances shall not be
considered   to  increase  the   principal   balance  of  any   Mortgage   Loan,
notwithstanding that the terms of such Mortgage Loan so provide.

     (b) The Master Servicer shall notify the Trustee and the Fiscal Agent,  and
the  Special  Servicer  shall  notify the Master  Servicer,  the Trustee and the
Fiscal Agent, in writing promptly upon, and in any event within one Business Day
after,  becoming  aware  that it will be  unable  to make any  Property  Advance
required to be made pursuant to the terms hereof,  and in connection  therewith,
shall set forth in such notice the amount of such Property  Advance,  the Person
to whom it will be paid,  and the  circumstances  and  purpose of such  Property
Advance,  and shall set  forth  therein  information  and  instructions  for the
payment of such Property Advance,  and, on the date specified in such notice for
the payment of such Property Advance,  or, if the date for payment has passed or
if no such date is  specified,  then within five Business  Days  following  such
notice,  the Trustee (or with respect to a Property  Advance required to be made
by the Special  Servicer,  the Master  Servicer,  and if the Master  Servicer so
fails, the Trustee), subject to the provisions of Section 3.22(c), shall pay the
amount  of such  Property  Advance  in  accordance  with  such  information  and
instructions.  If the Trustee fails to make any Property  Advance required to be
made under this Section  3.22,  the Fiscal Agent,  subject to the  provisions of
Section  3.22(c),  shall  make  such  Advance  on the same day the  Trustee  was
required to make such Property Advance and, thereby, the Trustee shall not be in
default under this Agreement.

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

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

     SECTION 3.23 Appointment of Special Servicer.

     (a) The Master Servicer is hereby appointed as the initial Special Servicer
to service each of the Mortgage Loans.

     (b) The Controlling  Class  Representative at any time shall be entitled to
remove the  Special  Servicer  with or without  cause and to appoint a successor
Special Servicer entitled to the same servicing compensation as its predecessor,
provided  that each Rating  Agency  confirms to the Trustee in writing that such
appointment, in and of itself, would not have caused a downgrade,  qualification
or withdrawal of the then current ratings assigned to any Class of Certificates.
Notwithstanding  the foregoing,  the Controlling  Class  Representative  may not
remove or replace the Series 1998-GL II Special Servicer.  If there is a Special
Servicer  Event of Default,  the Special  Servicer shall be removed and replaced
pursuant to Sections  7.01(c) and 7.02.  The Special  Servicer may be removed by
the  Controlling  Class  Representative  as aforesaid  provided that a successor
Special Servicer is appointed, in respect of the Mortgage Loans that the Special
Servicer  would no longer be servicing,  as provided in this Section  3.23.  The
Controlling  Certificateholders  shall assume any costs  relating to the removal
without cause of the Special  Servicer by the Controlling  Class  Representative
and to the subsequent appointment of a successor Special Servicer.

     (c) The  appointment  of any such  successor  Special  Servicer,  shall not
relieve the Master Servicer, the Trustee or the Fiscal Agent of their respective
obligations to make Advances as set forth herein; provided, however, the initial
Special Servicer  specified in Section 3.23(a) above shall not be liable for any
actions or any inaction of such successor Special Servicer.  Any termination fee
payable to the terminated Special Servicer (and it is acknowledged that there is
no such fee  payable in the event of a  termination  of the Master  Servicer  as
Special  Servicer  following the  occurrence  of an event of default  hereunder)
shall be paid by the  Certificateholders so terminating the Special Servicer and
shall not in any event be an expense of the Trust Fund.

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

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

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

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

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

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

     (c) [Reserved]

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

     SECTION 3.25 Interest Reserve Account.

     The Trustee shall  establish and maintain the Interest  Reserve  Account in
the  Trustee's  name for the  benefit of the  Certificateholders.  The  Interest
Reserve Account shall be established and maintained as an Eligible  Account.  On
each Master  Servicer  Remittance  Date  occurring in February and on any Master
Servicer  Remittance  Date  occurring  in  January in a year which is not a leap
year, the Trustee shall withdraw from the Lower-Tier  Distribution  Account,  in
respect  of all the  Mortgage  Loans  which  accrue  interest  on the basis of a
360-day  year and the actual  number of days in the related  month,  for deposit
into the Interest Reserve Account,  an amount equal to one day's interest at the
related Mortgage Rate on the Stated Principal Balance of each such Mortgage Loan
as of the Due  Date in the  month  preceding  the  month in  which  such  Master
Servicer  Remittance Date occurs, to the extent a Monthly Payment or P&I Advance
is made in respect thereof (all amounts so deposited in any consecutive  January
(if applicable)  and February,  "Withheld  Amounts").  On or prior to the Master
Servicer  Remittance  Date in March of each  calendar  year,  the Trustee  shall
transfer to the  Lower-Tier  Distribution  Account the aggregate of all Withheld
Amounts on deposit in the Interest Reserve Account.

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

     With respect to any Mortgage Loan which permits the related Borrower,  with
the consent or grant of a waiver by mortgagee,  to incur additional indebtedness
or to amend or modify the related Borrower's  organizational documents, then the
Master Servicer or the Special Servicer, as the case may be, may only consent to
either  such  action,  or grant a waiver  with  respect  thereto,  if the Master
Servicer  or the  Special  Servicer  determines  that such  consent or waiver is
likely to result in a greater  recovery on a present value basis  (discounted at
the  related  Mortgage  Rate) than would not  consenting  to such action and the
Master Servicer or the Special Servicer first obtains written  confirmation from
each Rating  Agency that such  consent or grant of a waiver would not, in and of
itself,  result in a downgrade,  qualification  or withdrawal of any of the then
current ratings assigned to the  Certificates.  Any such consent or waiver shall
also  satisfy  the  criteria  set  forth in  Section  3.09  (b),  to the  extent
applicable.

     The Master  Servicer  shall  receive  bills from the  Rating  Agencies  for
monitoring,  review and  surveillance of the Certificates and the Mortgage Loans
on behalf of the Seller and shall pay such  amounts in a timely  manner.  In the
event that  Rating  Agency  confirmation  is  required  in  connection  with any
exercise  of  rights  by  the  Master  Servicer  or  the  Special  Servicer,  as
applicable, under any Mortgage Loan, the Master Servicer or Special Servicer, as
the case may be,  shall use its  reasonable  best  efforts to cause the  related
Borrower  to pay any fee  required  by the  applicable  Rating  Agency  for such
confirmation.  If the related  Borrower  does not pay such fee, and the Mortgage
Loan is a Specially Serviced Mortgage Loan, such fee shall be paid by the Master
Servicer  or Special  Servicer,  as the case may be, as an Advance  and shall be
borne by the Trust Fund. If the Borrower does not pay such fee, and the Mortgage
Loan is not a Specially Serviced Mortgage Loan, the Seller shall pay such fee.

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

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

     With respect to each Mortgage  Loan,  neither the Master  Servicer (nor the
Special  Servicer  (including  in  its  capacity  as  a  Certificateholder,   if
applicable),  shall take any  enforcement  action with respect to the payment of
Excess  Interest  or  principal  in excess  of the  principal  component  of the
constant Monthly Payment, other than requests for collection, until the Maturity
Date of the related Mortgage Loan; provided, that the Master Servicer or Special
Servicer,  as the case may be, may take action to enforce the Trust Fund's right
to apply excess cash flow to principal in accordance  with the terms of the Loan
Documents.

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

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

     For any  Mortgage  Loan and with  respect to which,  under the terms of the
related Loan Documents,  the mortgagee may, in its  discretion,  apply Insurance
Proceeds,  condemnation  awards or escrowed funds to the prepayment of such loan
prior to the expiration of the related Lock-out  Period,  the Master Servicer or
Special  Servicer,  as  applicable,  may only require  such a prepayment  if the
Master Servicer or Special Servicer, as applicable, has determined in accordance
with the Servicing Standard that such prepayment is in the best interests of the
Certificateholders.

     SECTION 3.27 Modifications, Waivers and Amendments.

     (a) Subject to subsections  (b) through (g) below,  as applicable,  each of
the Master  Servicer,  any subservicer and the Special Servicer may agree to any
modification, waiver or amendment of any term of any Mortgage Loan.

     (b) The Master  Servicer,  any  subservicer  or the  Special  Servicer,  as
applicable, shall determine, in accordance with the Servicing Standard, that any
modification, waiver or amendment is appropriate.

     (c) None of the Master  Servicer,  any subservicer or the Special  Servicer
shall agree to any modification, waiver or amendment of any term of any Mortgage
Loan if such modification, waiver or amendment would:

         (i) affect the amount or timing of any  related  scheduled  payments of
     principal,  interest or other amount (including Yield Maintenance  Charges)
     payable under the Mortgage Loan;

         (ii)  affect the  obligation  of the  related  Borrower  to pay a Yield
     Maintenance  Charge or permit a Principal  Prepayment during the applicable
     Lock-out Period;

         (iii)  except as  expressly  provided  by the related  Mortgage,  or in
     connection with a material adverse  environmental  condition at the related
     Mortgaged Property, result in a release of the lien of the related Mortgage
     on any material portion of such Mortgaged  Property without a corresponding
     Principal Prepayment; or

         (iv) in the judgment of the Master Servicer or the Special Servicer, as
     applicable,  materially impair the security for the Mortgage Loan or reduce
     the likelihood of timely payment of amounts due thereon.

     (d)  Notwithstanding  anything  set forth in  Section  3.27(c),  the Master
Servicer or the Special  Servicer may,  consistent with the Servicing  Standard,
and in compliance with any applicable  Loan Document,  only allow a substitution
of collateral and the assumption of a Borrower's  obligations  with respect to a
Mortgage  Loan (i) in  accordance  with the terms  thereof and (ii) provided the
Master Servicer or Special Servicer,  as applicable,  has received an Opinion of
Counsel at the expense of the party requesting such substitution, as applicable,
or the Borrower to the effect that the  substitution of such collateral will not
result  in a tax being  imposed  on the  Trust  Fund or cause any REMIC  created
pursuant  to this  Agreement  to fail to  qualify  as a REMIC  under  the  REMIC
Provisions at any time the Certificates are outstanding.

     (e)  Notwithstanding  anything  set forth in Section  3.27(c),  the Special
Servicer may, consistent with the Servicing Standard:

         (i) reduce the amounts owing under any Specially Serviced Mortgage Loan
     by  forgiving  principal,  accrued  interest  and/or any Yield  Maintenance
     Charge;

         (ii) reduce the amount or change the timing of the  Monthly  Payment on
     any Specially  Serviced  Mortgage Loan,  including by way of a reduction in
     the related Mortgage Rate;

         (iii)  forbear  in the  enforcement  of any  right  granted  under  any
     Mortgage Note or Mortgage relating to a Specially Serviced Mortgage Loan;

         (iv) extend the Maturity Date of any Specially  Serviced Mortgage Loan;
     and/or

         (v)  accept a Principal Prepayment during any Lock-out Period;

provided,  however,  that (x) the related Borrower is in default with respect to
the  Specially  Serviced  Mortgage  Loan  or,  in the  judgment  of the  Special
Servicer,  such default is reasonably  foreseeable,  (y) in the sole, good faith
judgment of the Special Servicer,  such modification,  waiver or amendment would
increase  the  recovery  to  Certificateholders  on a net  present  value  basis
documented to the Trustee,  by means of an Officer's  Certificate of the Special
Servicer setting forth the procedures and considerations of the Special Servicer
forming the basis of the Special  Servicer's  determination  (including  but not
limited to  information  such as related  income and  expense  statements,  rent
rolls, occupancy status, property inspections,  and an Independent MAI appraisal
of the  related  Mortgaged  Property,  if  otherwise  required  pursuant to this
Agreement  or the  Servicing  Standard),  and (z) such  modification,  waiver or
amendment  does not result in a tax being imposed on the Trust Fund or cause any
REMIC created pursuant to this Agreement to fail to qualify as a REMIC under the
REMIC  Provisions  at any time the  Certificates  are  outstanding,  based on an
Opinion of Counsel obtained at the expense of the Trust Fund.

     (f) Notwithstanding anything set forth in this Agreement, in no event shall
the Special Servicer be permitted to:

         (i) extend the Maturity  Date of a Mortgage  Loan beyond a date that is
     two years prior to the Rated Final Distribution Date; or

         (ii) if the  Mortgage  Loan is  secured by a ground  lease,  extend the
     Maturity  Date of such  Mortgage Loan beyond a date which is 10 years prior
     to the expiration of the term of such ground lease.

     (g) The Master  Servicer  or the Special  Servicer,  as  applicable,  shall
provide copies of any  modifications,  waivers,  amendments or extensions to the
Controlling Class  Representative.  All modifications,  waivers,  amendments and
other actions entered into or taken in respect of the Mortgage Loans pursuant to
this  Section  3.27 shall be in  writing.  The Master  Servicer  or the  Special
Servicer,  as applicable,  shall notify the other  servicer and the Trustee,  in
writing, of any modification,  waiver, amendment or other action entered into or
taken in respect of any Mortgage Loan  pursuant to this Section  3.27,  prior to
the  effective  date thereof and the date as of which the related  modification,
waiver or amendment is to take effect,  and shall  deliver to the Trustee or the
related  Custodian for deposit in the related  Mortgage File (with a copy to the
Master  Servicer)  an original  counterpart  of the  agreement  relating to such
modification,  waiver,  amendment or other  action,  promptly  (and in any event
within  10  Business  Days)  following  the  execution  thereof.  Copies of each
agreement whereby any such modification,  waiver or amendment of any term of any
Mortgage  Loan is effected  shall be made  available  for review  during  normal
business hours at the offices of the Special  Servicer.  Following the execution
of any modification, waiver or amendment agreed to by the Master Servicer or the
Special Servicer,  as applicable,  pursuant to subsection (a), (e) or (f) above,
as  applicable,  such servicer  shall deliver to the Trustee (with a copy to the
Master  Servicer,  if such  agreement  is by the Special  Servicer) an Officer's
Certificate  setting forth in reasonable  detail the basis of the  determination
made by it pursuant to subsection (a), (e) or (f) above.

     (h) 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 so permit or
that such interest may actually be capitalized.

     (i) Promptly after any Mortgage Loan becomes a Specially  Serviced Mortgage
Loan,  the  Special  Servicer  shall  request  from the  Trustee the name of the
current  Controlling  Class  Representative.  Upon  receipt  of the name of such
current Controlling Class  Representative from the Trustee, the Special Servicer
shall notify the Controlling Class Representative that such Mortgage Loan became
a Specially  Serviced Mortgage Loan.  Officers of the Special Servicer shall, at
the request of the Controlling  Class  Representative,  be reasonably  available
during  regular   business  hours  to  discuss  with  such   Controlling   Class
Representative objectives and strategies.

     (j) No later than forty-five (45) days after the servicing of such Mortgage
Loan is transferred to the Special Servicer,  the Special Servicer shall deliver
to the Trustee,  the Master  Servicer,  each Rating  Agency and the  Controlling
Class  Representative  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 Borrower;

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

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

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

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

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

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

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

     The Controlling Class  Representative may object to any Asset Status Report
within ten (10) Business Days of receipt;  provided,  however,  that the Special
Servicer shall implement the recommended action as outlined in such Asset Status
Report if it makes an  affirmative  determination  that not taking  such  action
would result in a violation of the Servicing Standard.  If the Controlling Class
Representative disapproves such Asset Status Report and the Special Servicer has
not made the affirmative  determination  described  above,  the Special Servicer
will revise such Asset Status Report as soon as practicable  thereafter,  but in
no event later than 30 days after such  disapproval.  The Special Servicer shall
revise such Asset Status Report as described above until the  Controlling  Class
Representative  shall fail to  disapprove  such revised  Asset Status  Report in
writing  within ten (10)  Business  Days of receiving  such revised Asset Status
Report or until the Special  Servicer  makes an affirmative  determination  that
such objection is inconsistent with the Servicing Standard;  provided,  however,
in the event that the Controlling Class  Representative and the Special Servicer
have not agreed upon an Asset Status Report with respect to a Specially Serviced
Mortgage Loan within 120 days of the Controlling Class Representative's  receipt
of the initial  Asset  Status  Report with  respect to such  Specially  Serviced
Mortgage Loan, the Special Servicer shall implement the actions described in the
most  recent  Asset  Status   Report   submitted   to  the   Controlling   Class
Representative by the Special  Servicer.  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 ten (10) Business Day period
if the Special  Servicer  has  reasonably  determined  that failure to take such
action   would   materially   and   adversely   affect  the   interest   of  the
Certificateholders   and  it  has  made  a  reasonable  effort  to  contact  the
Controlling Class  Representative  and (ii) in any case, shall determine whether
such  disapproval  is not in the  best  interest  of all the  Certificateholders
pursuant to the Servicing Standard.

     (k) The Special Servicer shall have the authority to meet with the Borrower
for any Specially  Serviced Mortgage Loan and take such actions  consistent with
Servicing  Standard and the related Asset Status  Report.  The Special  Servicer
shall not take any action  inconsistent  with the related  Asset  Status  Report
except as provided in (j) above.

     (l) Upon request of any  Certificateholder  (or any  Beneficial  Owner,  if
applicable,  which shall have provided the Trustee with evidence satisfactory to
the Special Servicer and the Trustee of its interest in a Certificate) or Rating
Agency, the Trustee shall mail, without charge, to the address specified in such
request  a copy of the  most  current  Asset  Status  Report  for any  Specially
Serviced Mortgage Loan or REO Property.

     (m) Prior to delivering an Asset Status Report to any  Certificateholder or
Beneficial  Owner,  the Trustee shall have obtained an  acknowledgment  from the
recipient  thereof  that  U.S.  securities  laws  may  restrict  the  use of the
information in the Asset Status Report.

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

     SECTION 3.28 The Healthcare Adviser.

     (a) As soon as  practicable  after the Master  Servicer  determines  that a
Healthcare  Advisor  Loan  has a debt  service  coverage  ratio  (calculated  as
provided  in the  related  Mortgage  Loan  Documents)  of less than 1.5x for the
immediately  preceding  twelve-month period, it will notify the Special Servicer
and provide all information  reasonably  requested by the Special  Servicer with
respect to such  Healthcare  Advisor Loan.  Promptly (but in no event later than
five days) after the Trustee receives written notice from the Master Servicer or
the Special Servicer that any of the Healthcare Adviser Loans became a Specially
Serviced  Mortgage  Loan,  the  Trustee  shall  request  the  Controlling  Class
Representative  to appoint a Healthcare  Adviser with respect to such Healthcare
Adviser Loan and the related  Mortgaged  Property.  In the event the Controlling
Class Representative does not appoint a Healthcare Adviser within five days, the
Trustee will notify the Special  Servicer and the Special  Servicer shall do so,
provided that in no event will the appointment of the Healthcare Adviser be more
than 30 days following the Trustee  receiving  notice of the related  Healthcare
Adviser Loan becoming a Specially  Serviced  Mortgage Loan. There shall not be a
Healthcare  Adviser for a Healthcare  Adviser  Loan that is not being  specially
serviced.  Any Healthcare  Adviser appointed pursuant to this Section must be an
Eligible Healthcare Adviser.

     (b) The Trustee and the  Special  Servicer  shall be required to deliver to
the Healthcare  Adviser all reports and other  information  they receive (to the
extent  received and Master  Servicer  routinely  prepares  such  report),  with
respect to the related  healthcare  related Mortgaged  Properties and Healthcare
Adviser Loans. The Healthcare Adviser will monitor such Healthcare Adviser Loans
and related Mortgaged Properties and will provide advice to the Special Servicer
and the  Controlling  Class  Representative  with  respect to them.  The Special
Servicer  will be  restricted  from taking any material  actions with respect to
specially  serviced  Healthcare  Adviser Loans and related Mortgaged  Properties
without first providing notice to, and consulting with, the Healthcare  Adviser;
provided,  however, that the Special Servicer may take any actions it determines
are  necessary,  in  accordance  with  the  Servicing  Standard,  and  otherwise
consistent  with  this  Agreement,  to  respond  to  an  emergency  affecting  a
Healthcare  Adviser Loan that is a Specially  Serviced Mortgage Loan, so long as
it consults with the Healthcare  Adviser as soon as practicable.  The Healthcare
Adviser in turn will  recommend to the Special  Servicer  what action  should be
taken with respect to such  Mortgage  Loans and Mortgaged  Properties,  provided
that  in  no  case  will  the  Special   Servicer  be  required  to  follow  any
recommendation given to it by the Healthcare Adviser.

     (c)  The   Healthcare   Adviser  will  be  entitled  to  receive  from  the
Distribution Account the Healthcare Adviser Fee. The Healthcare Adviser Fee will
be an expense of the Trust Fund that is in addition to compensation  paid to the
Special Servicer.

     (d) The Healthcare Adviser shall 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 this 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 gross 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 Certificate,  and that the
Healthcare  Adviser may have special  relationships  and interests that conflict
with those of Holders of some Classes of the Certificates.


                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

     SECTION 4.01 Distributions.

     (a) (i) On each Master Servicer Remittance Date, to the extent of Available
Funds,  an  amount  held  in the  Collection  Account  equal  to the  sum of (A)
Available  Funds and (B) any Yield  Maintenance  Charges and the Trustee Fee for
the related  Distribution  Date shall be  withdrawn  by the Master  Servicer and
remitted to the Trustee for deposit in the Lower-Tier  Distribution Account and,
if required  pursuant to Section 3.05(e),  the Payment Reserve Account.  On each
Master Servicer Remittance Date, the Trustee shall withdraw any amounts required
pursuant to Section  3.05(e) from the Payment  Reserve Account and shall deposit
such amounts in the Lower-Tier  Distribution Account,  together with any amounts
drawn under the  Reinvestment  Enhancement  Instrument or from the  Reinvestment
Reserve Account pursuant to Section 4.08. On each Distribution  Date, the amount
that has been so  transferred to the  Lower-Tier  Distribution  Account from the
Collection  Account shall be distributed on the Lower-Tier  Regular Interests to
the  Upper-Tier  REMIC,  in  accordance  with the  provisions  set forth herein.
Thereafter,  such  amounts  shall  be  considered  to be held in the  Upper-Tier
Distribution Account until distributed to the Certificateholders.

     (ii) Principal  amounts,  rates of interest and timing of  distributions on
each Lower-Tier  Regular Interest will be identical to such amounts,  rates, and
timing on the corresponding Related  Certificates,  except that, solely for this
purpose,  all  calculations  of interest with respect to the Related  Lower-Tier
Regular  Interests  shall be made as though the Class A-1, Class A-2, Class A-3,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J and Class
K  Certificate  Pass-Through  Rates were equal to the WAC Rate and as though the
Notional  Amount of the Class X Certificates  were zero at all times,  such that
the rates of  interest  and timing of  interest  distributions  on each  Related
Lower-Tier Regular Interest represent the aggregate of the corresponding amounts
on  each  Related   Certificate  and  its  related  Component  of  the  Class  X
Certificates;  provided that interest shall be  distributable on such Lower-Tier
Regular  Interest  only to the  extent  actually  distributed  on  such  related
Certificate or related Component.

     Any Yield Maintenance  Charge that is to be paid to a Regular  Certificate,
other than the Class X  Certificates,  shall be paid to the  Related  Lower-Tier
Regular Interest,  and the balance of any such Yield Maintenance Charge, so long
as any one or more of the Class LA-1,  Class LA-2,  Class LA-3,  Class LB, Class
LC,  Class LD,  Class LE,  Class LF,  Class LG,  Class LH,  Class LJ or Class LK
Interests  remain  outstanding,   shall  be  paid  to  such  Lower-Tier  Regular
Interests,  pro rata, in proportion to the Interest  Distribution Amount for the
Related  Certificates  for such  Distribution  Date.  Realized  Losses  shall be
allocated to, and shall reduce the Certificate  Principal Amounts of, each Class
of Lower-Tier  Regular Interests without  distribution on any Distribution Date,
to the extent that the  Certificate  Principal  Amount of such Class exceeds the
Certificate  Principal Amount of the corresponding  Related Certificates because
of Realized Losses allocated to such Related Certificates.

     On  each  Distribution  Date,  the  Class  LR  Certificates  shall  receive
distributions of any amounts  remaining in the Lower-Tier  Distribution  Account
after all payments have been made to the Trustee as the holder of the Lower-Tier
Regular Interests in accordance with this Section 4.01(a).

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

         (i) First,  pro rata, in respect of interest,  to the Class A-1,  Class
     A-2, Class A-3 and Class X Certificates,  up to an amount equal to, and pro
     rata as among such Classes in accordance  with,  the Interest  Distribution
     Amounts of such Classes;

         (ii)  Second,  to the  Class A  Certificates,  in  reduction  of  their
     respective  Certificate Principal Amounts pro rata: (A) first, to the Class
     A-1 Certificates,  and second, to the Class A-2 Certificates,  in each case
     up to an amount equal to the lesser of (i) the Certificate Principal Amount
     thereof  and (ii) the  Principal  Distribution  Amount for Group 1 for such
     Distribution  Date (plus,  after the  Certificate  Principal  Amount of the
     Class A-3 Certificates has been reduced to zero, the Principal Distribution
     Amount for Group 2 for such  Distribution  Date (or the  portion  remaining
     after  making  the  required  distributions  to the Class A-3  Certificates
     pursuant to this paragraph)); and (B) to the Class A-3 Certificates,  up to
     an amount  equal to the  lesser  of (i) the  Certificate  Principal  Amount
     thereof  and (ii) the  Principal  Distribution  Amount for Group 2 for such
     Distribution  Date (plus,  after the Certificate  Principal  Amounts of the
     Class  A-1 and Class  A-2  Certificates  have  been  reduced  to zero,  the
     Principal  Distribution  Amount for Group 1 for such  Distribution Date (or
     the portion remaining after making the required  distributions to the Class
     A-1 and Class A-2 Certificates pursuant to this paragraph));

         (iii) Third, to the Class B Certificates, in respect of interest, up to
     an amount equal to the Interest Distribution Amount of such Class;

         (iv)  Fourth,  to  the  Class  B  Certificates,  in  reduction  of  the
     Certificate  Principal  Amount  thereof,  up  to an  amount  equal  to  the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

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

         (vii)  Seventh,  to the  Class  C  Certificates,  in  reduction  of the
     Certificate  Principal  Amount  thereof,  up  to an  amount  equal  to  the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

         (ix) Ninth, to the Class D Certificates,  in respect of interest, up to
     an amount equal to the Interest Distribution Amount of such Class;

         (x) Tenth, to the Class D Certificates, in reduction of the Certificate
     Principal  Amount  thereof,   up  to  an  amount  equal  to  the  Principal
     Distribution  Amount  for  Group 1 and  Group 2,  less the  portion  of the
     Principal  Distribution  Amount distributed  pursuant to all prior clauses,
     until the Certificate Principal Amount thereof is reduced to zero;

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

         (xii) Twelfth, to the Class E Certificates,  in respect of interest, up
     to an amount equal to the Interest Distribution Amount of such Class;

         (xiii)  Thirteenth,  to the Class E  Certificates,  in reduction of the
     Certificate  Principal  Amount  thereof,  up  to an  amount  equal  to  the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

         (xv) Fifteenth, to the Class F Certificates, in respect of interest, up
     to an amount equal to the Interest Distribution Amount of such Class;

         (xvi)  Sixteenth,  to the Class F  Certificates,  in  reduction  of the
     Certificate  Principal  Amount  thereof,  up  to an  amount  equal  to  the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

         (xviii) Eighteenth, to the Class G Certificates in respect of interest,
     up to an amount equal to the Interest Distribution Amount of such Class;

         (xix)  Nineteenth,  to the Class G  Certificates,  in  reduction of the
     Certificate  Principal  Amount  thereof,  up  to an  amount  equal  to  the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

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

         (xxii) Twenty-second,  to the Class H Certificates, in reduction of the
     Certificate  Principal  Amount  thereof,  up  to an  amount  equal  to  the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

         (xxiv)  Twenty-fourth,  to the  Class  J  Certificates  in  respect  of
     interest, up to an amount equal to the Interest Distribution Amount of such
     Class;

         (xxv)  Twenty-fifth,  to the Class J Certificates,  in reduction of the
     Certificate  Principal  Amount  thereof,  up  to an  amount  equal  to  the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

         (xxvii)  Twenty-seventh,  to the Class K  Certificates  in  respect  of
     interest, up to an amount equal to the Interest Distribution Amount of such
     Class;

         (xxviii)  Twenty-eighth,  to the Class K Certificates,  in reduction of
     the  Certificate  Principal  Amount  thereof,  up to an amount equal to the
     Principal  Distribution Amount for Group 1 and Group 2, less the portion of
     the  Principal  Distribution  Amount  distributed  pursuant  to  all  prior
     clauses, until the Certificate Principal Amount thereof is reduced to zero;

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

         (xxx) Thirtieth, to the Class LR Certificates, any amounts remaining in
     the Lower-Tier  Distribution Account, and to the Class R Certificates,  any
     amounts remaining in the Upper-Tier Distribution Account.

     On each  Distribution  Date occurring on and after the Cross-over  Date, in
place of the  allocation  of principal  payments  described  in priority  Second
above,  remaining  Available Funds at such level will be distributed first up to
an amount  equal to the  Principal  Distribution  Amount  for such  Distribution
Amount to the Class A-1, Class A-2 and Class A-3  Certificates,  pro rata, based
on  their  respective  Certificate  Principal  Amounts,  in  reduction  of their
respective Certificate Principal Amounts, until the Certificate Principal Amount
of each such Class is reduced to zero, and, second,  to the Class A-1, Class A-2
and  Class  A-3  Certificates  for  unreimbursed   amounts  of  Realized  Losses
previously allocated to such Classes, pro rata, in accordance with the amount of
such unreimbursed  Realized Losses so allocated,  plus interest thereon at their
respective  Pass-Through  Rates  compounded  monthly  from the date the  related
Realized  Losses were allocated to such Classes.  Any remaining  Available Funds
will then be  allocated as provided in  priorities  Third  through  Twenty-first
above.

     All  references  to "pro rata" in the  preceding  clauses  with  respect to
interest  and  Interest  Shortfalls  shall  mean  pro rata  based on the  amount
distributable  pursuant  to such  clauses,  with  respect  to  distributions  of
principal  other than in  reimbursement  of Realized  Losses shall mean pro rata
based on Certificate  Principal  Amount,  and with respect to  distributions  in
reimbursement  of  Realized  Losses  shall  mean pro rata based on the amount of
unreimbursed Realized Losses previously allocated to the applicable Classes.

     (c) On any Distribution  Date, any Yield  Maintenance  Charges collected on
Mortgage  Loans  in  Group  1  during  the  related  Prepayment  Period  will be
distributed  to the Holders of the Classes of  Certificates  as follows:  to the
holders  of the Class  A-1,  Class  A-2,  Class B,  Class C, Class D and Class E
Certificates,  for each  such  Class an  amount  equal to the  product  of (a) a
fraction,  the numerator of which is the amount distributed as principal to such
Class on such  Distribution  Date,  and the  denominator  of which is the  total
amount  distributed as principal to all Classes of Sequential  Pay  Certificates
(other than the Class A-3 Certificates) on such Distribution  Date, (b) the Base
Interest  Fraction  for the  related  Principal  Prepayment  and  such  Class of
Certificates and (c) the aggregate amount of Yield Maintenance Charges collected
on such Principal Prepayment during the Prepayment Period. Any Yield Maintenance
Charges  collected on Mortgage  Loans in Group 1 during such  Prepayment  Period
remaining  after such  distributions  will be  distributed to the holders of the
Class X Certificates.

     On any  Distribution  Date,  any Yield  Maintenance  Charges  collected  on
Mortgage  Loans  in  Group  2  during  the  related  Prepayment  Period  will be
distributed to the Holders of the Class A-3  Certificates  in an amount equal to
the product of (a) a fraction, not greater than 1, the numerator of which is the
amount distributed as principal to such Class on such Distribution Date, and the
denominator of which is the total amount distributed as principal to all Classes
of  Sequential  Pay  Certificates  from  the  Mortgage  Loans in Group 2 on such
Distribution  Date,  (b) the Base  Interest  Fraction for the related  Principal
Prepayment and such Class of Certificates  and (c) the aggregate amount of Yield
Maintenance Charges collected on such Principal Prepayment during the Prepayment
Period.  Any Yield  Maintenance  Charges  collected on Mortgage Loans in Group 2
during  such  Prepayment  Period  remaining  after  such  distributions  will be
distributed to the holders of the Class X Certificates.

     After the Distribution  Date on which the Certificate  Principal Amounts of
the Class  A-1,  Class A-2,  Class B, Class C, Class D and Class E  Certificates
have been reduced to zero, all Yield Maintenance  Charges collected with respect
to Mortgage  Loans in Group 1 will be  distributed to the holders of the Class X
Certificates.  After the  Distribution  Date on which the Certificate  Principal
Amount  of the  Class  A-3  Certificates  has been  reduced  to zero,  all Yield
Maintenance  Charges collected with respect to Mortgage Loans in Group 2 will be
distributed to the holders of the Class X Certificates.

     (d) Subject to Section 3.05(c), on each Distribution Date the Trustee shall
withdraw  from the Class Q  Distribution  Account  the amount of any Net Default
Interest and amounts remitted to the Trustee in respect of the AIMCO Multifamily
Pool  Conditional  Debt  received  in the  related  Prepayment  Period and shall
distribute such funds to the holders of the Class Q Certificates.

     (e) On each Distribution Date, any Excess Interest received with respect to
Mortgage  Loans during the related  Collection  Period shall be  distributed  to
holders of Certificates as follows:  to the holders of the Class A-2, Class A-3,
Class B, Class C, Class D, Class E, Class F and Class G Certificates,  pro rata,
based  on their  initial  Certificate  Principal  Amounts.  Notwithstanding  the
reduction  of the  Certificate  Principal  Amount  of any of the  aforementioned
Classes of Certificates to zero, such Class may receive distributions in respect
of Excess Interest in accordance with the allocations set forth herein.

     (f) [Reserved]

     (g) The  Certificate  Principal  Amount  of each  Class of  Sequential  Pay
Certificates  entitled to  distributions  of principal  will be reduced  without
distribution  on any  Distribution  Date,  as a write-off,  to the extent of any
Realized  Loss  allocated  to such  Class on such  Distribution  Date.  Any such
write-offs will be applied to such Classes of Sequential Pay Certificates in the
following  order,  until  each  is  reduced  to  zero;  first,  to the  Class  K
Certificates;  second,  to the  Class  J  Certificates,  third,  to the  Class H
Certificates;  fourth,  to the  Class  G  Certificates;  fifth;  to the  Class F
Certificates;  sixth,  to the  Class E  Certificates;  seventh,  to the  Class D
Certificates;  eighth,  to the  Class  C  Certificates;  ninth,  to the  Class B
Certificates,  and, finally,  pro rata to the Class A-1, Class A-2 and Class A-3
Certificates  based on  their  respective  Certificate  Principal  Amounts.  Any
amounts recovered in respect of any amounts  previously  written off as Realized
Losses will be distributed to the Classes of Certificates described above in the
reverse order of allocation of Realized Losses thereto.

     Shortfalls  in  Available  Funds   resulting  from   additional   servicing
compensation  other than the Servicing Fee,  interest on Advances not covered by
Default  Interest,  Additional Trust Fund Expenses,  a reduction of the interest
rate  of  a  Mortgage  Loan  by  a  bankruptcy  court  pursuant  to  a  plan  of
reorganization or pursuant to any of its equitable powers or other unanticipated
or default-related expenses (not constituting Realized Losses) will be allocated
to  interest  due on each Class of  Certificates  in the same order as  Realized
Losses  are  applied  to  the  Certificate  Principal  Amounts  thereof.  Excess
Prepayment  Interest Shortfalls will be allocated to each Class of Certificates,
pro rata,  based upon the amount of  interest  which would have  otherwise  been
distributed to each Class of  Certificates.  The Notional  Amount of the Class X
Certificates will be reduced to reflect reductions in the Certificate  Principal
Amount of the Class A-1,  Class A-2, Class A-3, Class B, Class C, Class D, Class
E, Class F, Class G, Class H, Class J and Class K  Certificates  resulting  from
allocations of Realized Losses.

     (h) All  amounts  distributable,  or  reductions  allocable  on  account of
Realized  Losses,  to a Class of  Certificates  pursuant to this Section 4.01 on
each  Distribution  Date  shall be  allocated  pro rata  among  the  outstanding
Certificates in each such Class based on their respective  Percentage Interests.
Such  distributions  shall  be made on each  Distribution  Date  other  than the
Termination Date to each  Certificateholder of record on the related Record Date
(a) by wire  transfer  of  immediately  available  funds to the  account of such
Certificateholder  at a bank or other  entity  located in the United  States and
having appropriate facilities therefor, if such  Certificateholder  provides the
Trustee with wiring  instructions  no less than five  Business Days prior to the
related Record Date, or otherwise (b) by check mailed to such Certificateholder.
The final  distribution on each  Certificate  shall be made in like manner,  but
only upon  presentment  and surrender of such  Certificate  at the office of the
Trustee or its agent (which may be the Paying Agent or the Certificate Registrar
acting as such agent) that is specified in the notice to  Certificateholders  of
such final distribution.

     (i)  Except as  otherwise  provided  in  Section  9.01 with  respect  to an
Anticipated Termination Date, the Trustee shall, no later than the fifteenth day
of the month in the month  preceding  the month in which the final  distribution
with respect to any Class of  Certificates  is expected to be made, mail to each
Holder of such Class of Certificates, on such date a notice to the effect that:

         (A) the Trustee  reasonably  expects based upon information  previously
     provided to it that the final  distribution  with  respect to such Class of
     Certificates  will be  made  on  such  Distribution  Date,  but  only  upon
     presentation  and  surrender  of such  Certificates  at the  office  of the
     Trustee therein specified, and

         (B) if such final  distribution is made on such  Distribution  Date, no
     interest  shall accrue on such  Certificate,  or on the Related  Lower-Tier
     Regular Interests from and after such Distribution Date;

provided,  however,  that the Class Q, Class R and Class LR  Certificates  shall
remain outstanding until there is no other Class of Certificates outstanding.

     Any funds not  distributed to any Holder or Holders of Certificates of such
Class on such Distribution Date because of the failure of such Holder or Holders
to tender their Certificates shall, on such date, be set aside and held in trust
for the  benefit of the  appropriate  non-tendering  Holder or  Holders.  If any
Certificates  as to which notice has been given pursuant to this Section 4.01(i)
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If within two years after the second notice any such Certificates
shall not have been surrendered for cancellation,  the Paying Agent shall pay to
the Trustee all amounts  distributable to the Holders  thereof,  and the Trustee
shall  thereafter  hold such amounts for the benefit of such  Holders  until the
earlier of (i) its  termination  as Trustee  hereunder  and the transfer of such
amounts to a successor  Trustee and (ii) the  termination  of the Trust Fund and
distribution  of such  amounts to the Class R  Certificateholders.  No  interest
shall accrue or be payable to any  Certificateholder on any amount held in trust
hereunder or by the Trustee as a result of such  Certificateholder's  failure to
surrender its  Certificate(s)  for final payment thereof in accordance with this
Section 4.01(i).  Any funds not distributed on such  Distribution  Date shall be
set aside and held uninvested in trust for the benefit of Certificateholders not
presenting and surrendering their Certificates in the aforesaid manner.

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

     SECTION  4.02  Statements  to  Certificateholders;  Available  Information;
Information Furnished to Financial Market Publisher.

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

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

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

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

         (iv) The  initial  Certificate  Principal  Amount or  initial  Notional
     Amount, as applicable,  of each Class, and the Certificate Principal Amount
     or Notional Amount, as applicable, of each Class after giving effect to the
     distribution of amounts in respect of the Principal  Distribution Amount on
     such Distribution Date;

         (v)  Realized  Losses  (for such  month and  cumulative  basis and on a
     Mortgage  Loan  by  Mortgage  Loan  basis)  and  their  allocation  to  the
     Certificate Principal Amount of any Class of Certificates;

         (vi) The Stated  Principal  Balance of the Mortgage Loans as of the Due
     Date immediately prior to such Distribution Date;

         (vii) The number and aggregate principal balance of Mortgage Loans (and
     the  identity of each  related  Borrower)  (A)  delinquent  one month,  (B)
     delinquent two months, (C) delinquent three or more months, (D) as to which
     foreclosure   proceedings  have  been  commenced  and  (E)  that  otherwise
     constitute  Specially  Serviced  Mortgage Loans,  and, with respect to each
     Specially  Serviced  Mortgage  Loan,  the amount of Property  Advances made
     during the related  Prepayment  Period,  the amount of the P&I Advance made
     with respect to such  Distribution  Date, the aggregate  amount of Property
     Advances theretofore made that remain unreimbursed and the aggregate amount
     of P&I Advances theretofore made that remain unreimbursed;

         (viii) With  respect to any  Mortgage  Loan that became an REO Property
     during the preceding  calendar month,  the principal  balance and appraised
     value (based on an Updated Appraisal, if required under Section 3.10(a)) of
     such Mortgage Loan as of the date it became an REO Mortgage Loan;

         (ix)  (A) For any REO  Property  sold  during  the  related  Prepayment
     Period,  the date on which the  Special  Servicer  determined  that a Final
     Recovery Determination was made and the amount of the proceeds of such sale
     deposited into the Collection Account,

         (B) the  aggregate  amount of other  revenues  collected by the Special
     Servicer  with respect to each REO Property  during the related  Prepayment
     Period and credited to the  Collection  Account,  in each case  identifying
     such REO Property by name, and

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

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

         (xi) (A) The  amount of Yield  Maintenance  Charges,  if any,  received
     during the related  Prepayment  Period,  (B) the amount of Default Interest
     received during the related  Prepayment Period and the Net Default Interest
     for such Distribution  Date and (C) the amount of Excess Interest,  if any,
     received during the related Prepayment Period;

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

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

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

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

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

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

         (xviii) The Pass-Through Rate for such Class for the preceding Interest
     Accrual Period;

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

         (xx) other information reasonably requested by the Seller.

     In the case of  information  furnished  pursuant to subclauses  (i),  (ii),
(iv), (v), and (xi) above,  the amounts shall be expressed as a dollar amount in
the aggregate for all  Certificates of each applicable  Class and for each Class
of  Certificates  with a denomination  of $1,000 initial  Certificate  Principal
Amount or Notional Amount.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  furnish to each Person who at any time during the calendar  year
was a Holder of a Certificate  (except for a Class R or Class LR  Certificate) a
statement containing the information set forth in subclauses (i) and (ii) above,
aggregated  for such calendar year or applicable  portion  thereof  during which
such Person was a  Certificateholder.  Such  obligation  of the Trustee shall be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

     On each  Distribution  Date,  the Trustee shall forward to each Holder of a
Class R or Class LR  Certificate  a copy of the reports  forwarded  to the other
Certificateholders  on such  Distribution Date and a statement setting forth the
amounts,  if any,  actually  distributed with respect to the Class R or Class LR
Certificates on such Distribution  Date. Such obligation of the Trustee shall be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  furnish to each Person who at any time during the calendar  year
was a Holder of a Class R or Class LR  Certificate  a statement  containing  the
information  provided  pursuant to the previous  paragraph  aggregated  for such
calendar  year or  applicable  portion  thereof  during  which such Person was a
Certificateholder.  Such  obligation of the Trustee shall be deemed to have been
satisfied to the extent that it provided  substantially  comparable  information
pursuant to any requirements of the Code as from time to time in force.

     Each  Mortgage  Loan  Seller  shall  provide the Master  Servicer  with the
applicable "CSSA Setup File" prior to the first Determination Date.

     (b) On or within two Business Days  following each  Distribution  Date, the
Trustee  shall  make  available  to  the  Financial  Market  Publisher  and  the
Underwriter, using the format and media mutually agreed upon by the Trustee, the
Financial  Market  Publisher  and the  Underwriter,  the  following  information
regarding each Mortgage Loan and any other information  reasonably  requested by
the Underwriter and available to the Trustee:

         (i)      the Loan Number;

         (ii)     each related Mortgage Rate; and

         (iii) the principal balance as of such Distribution Date.

     In addition,  on or within two Business Days  following  each  Distribution
Date,  the Trustee shall make (x) certain  information  contained in the Monthly
Distribution  Statement available to Certificateholders  through its ASAP System
by  Certificateholders  dialing  telephone  number (312) 904-2200 and requesting
statement  No.  368,  (y)  certain  information  regarding  the  Mortgage  Loans
available in electronic  format through its dial-up  bulletin board service,  by
Certificateholders  dialing  telephone  number (714)  282-3990,  and (z) certain
information regarding the Mortgage Loans accessible at the Trustee's web site at
"www.lnbabs.com".

     The Trustee shall only be obligated to deliver the statements,  reports and
information  contemplated  by  Section  4.02(a)  and  4.02(b)  to the  extent it
receives the necessary  underlying  information  from the Master Servicer or the
Special  Servicer and shall not be liable for any failure to deliver any thereof
on the prescribed  due dates,  to the extent caused by failure to receive timely
such  underlying  information  and,  if the Master  Servicer  is not the Special
Servicer, the Master Servicer shall not be liable for any failure of the Special
Servicer to provide such underlying  information.  Nothing herein shall obligate
the  Trustee,  the Master  Servicer  or the  Special  Servicer  to  violate  any
applicable  law  prohibiting  disclosure  of  information  with  respect  to any
Borrower  and the  failure of the  Trustee,  the Master  Servicer or the Special
Servicer  to  disseminate  information  for such  reason  shall  not be a breach
hereof.

     (c) On each Distribution  Date, the Trustee shall deliver or shall cause to
be delivered  by first class mail to each  Certificateholder,  each  prospective
investor in a  Certificate  (upon  request),  Beneficial  Owner (if known),  the
Seller,  each Placement  Agent 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 the Watch List  provided by the Master  Servicer to the Trustee  pursuant to
Section  3.13(c)  and  3.13(e)  on the  Master  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 Master  Servicer at least one Business
Days after the related  Determination  Date.  Absent manifest error, (i) none of
the Master  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 Master 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  Master
Servicer  or Special  Servicer  that is  included  in any  reports,  statements,
materials or information  prepared or provided by the Master Servicer or Special
Servicer, as applicable, and (iii) the Trustee shall be entitled to conclusively
rely upon the Master  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.

     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
Master Servicer in the form of the standard CSSA Data File, 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  and
Beneficial  Owners using the media  mutually  agreed upon by the  Trustee,  each
Placement  Agent  and the  Seller;  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 NOI Adjustment  Worksheet  that it receives from the Master  Servicer
and Special Servicer to the Seller,  each Placement Agent 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 NOI Adjustment Worksheet for
a Mortgaged  Property or REO  Property in the  possession  of the Trustee to any
potential investor in the Certificates.

     SECTION 4.03 Compliance with Withholding Requirements.

     Notwithstanding  any other  provision of this  Agreement,  the Paying Agent
shall comply with all federal withholding  requirements with respect to payments
to  Certificateholders  of interest or original  issue  discount that the Paying
Agent  reasonably  believes  are  applicable  under the  Code.  The  consent  of
Certificateholders  shall not be required for any such  withholding.  The Paying
Agent agrees that it will not  withhold  with respect to payments of interest or
original  issue discount in the case of a  Certificateholder  that is a non-U.S.
Person that has furnished or caused to be furnished (i) an effective Form W-8 or
Form W-9 or an acceptable  substitute  form or a successor form and who is not a
"10-percent  shareholder"  within the meaning of Code Section  871(h)(3)(B) or a
"controlled  foreign  corporation"  described in Code Section  881(c)(3)(C) with
respect to the Trust Fund or the Seller,  or (ii) an  effective  Form 4224 or an
acceptable substitute form or a successor form. In the event the Paying Agent or
its agent withholds any amount from interest or original issue discount payments
or advances  thereof to any  Certificateholder  pursuant to federal  withholding
requirements,  the Paying  Agent  shall  indicate  the amount  withheld  to such
Certificateholder.  Any  amount so  withheld  shall be  treated  as having  been
distributed to such Certificateholder for all purposes of this Agreement.

     SECTION 4.04 REMIC Compliance.

     (a) The parties intend that each of the Upper-Tier REMIC 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
Seller  agrees  within 10  Business  Days of the  Closing  Date to  provide  any
information  reasonably  requested  by the Master  Servicer  or the  Trustee and
necessary to make such filing);  and (vi) maintain such records relating to each
of the Upper-Tier  REMIC 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 Seller or the Master
Servicer  which does not enable the  Trustee to comply  with any of clauses  (i)
through  (vi) of the fifth  preceding  sentence  or which  results in any action
contemplated  by clauses (i) through (iii) of the next succeeding  sentence.  In
this  regard the Trustee  shall (i)  exercise  reasonable  care not to allow the
occurrence of any "prohibited  transactions"  within the meaning of Code Section
860F(a),  unless the party  seeking  such  action  shall have  delivered  to the
Trustee an Opinion of Counsel (at such  party's  expense)  that such  occurrence
would not (a) result in a taxable  gain,  (b) otherwise  subject the  Upper-Tier
REMIC or  Lower-Tier  REMIC to tax  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosure property), or (c) cause any of
the Upper-Tier REMIC or Lower-Tier REMIC to fail to qualify as a REMIC; and (ii)
exercise  reasonable care not to allow any of the Trust REMICs to receive income
from the  performance  of services or from assets not permitted  under the REMIC
Provisions  to be held by a REMIC  (provided,  however,  that the receipt of any
income expressly  permitted or contemplated by the terms of this Agreement shall
not be deemed to violate  this  clause) and (iii) not permit the creation of any
"interests," within the meaning of the REMIC Provisions, in the Upper-Tier REMIC
other  than the  Regular  Certificates  and the Class R  Certificates  or in the
Lower-Tier  REMIC other than the Lower-Tier  Regular  Interests and the Class LR
Certificates.  None of the Master  Servicer,  the Special Servicer or the Seller
shall be responsible or liable for any failure by the Trustee to comply with the
provisions of this Section 4.04. The Seller, the Master Servicer and the Special
Servicer  shall  cooperate in a timely  manner with the Trustee in supplying any
information within the Seller's, the Master Servicer's or the Special Servicer's
control (other than any confidential  information) that is reasonably  necessary
to enable the Trustee to perform its duties under this Section 4.04.

     (b) The following  assumptions  are to be used for purposes of  determining
the anticipated  payments of principal and interest for calculating the original
yield to  maturity  and  original  issue  discount  with  respect to the Regular
Certificates:  (i)  each  Mortgage  Loan  will pay  principal  and  interest  in
accordance  with its terms and  scheduled  payments  will be timely  received on
their Due Dates,  provided that the Mortgage  Loans in the aggregate will prepay
in accordance with the Prepayment Assumption;  (ii) none of the Master Servicer,
the Seller and the Class LR Certificateholders will exercise the right described
in Section 9.01 of this Agreement to cause early  termination of the Trust Fund;
and (iii) no Mortgage Loan is repurchased by the applicable Responsible Party or
the Seller pursuant to Article II hereof.

     SECTION 4.05 Imposition of Tax on the Trust Fund.

     In the event that any tax,  including  interest,  penalties or assessments,
additional  amounts or additions to tax, is imposed on the  Upper-Tier  REMIC or
Lower-Tier   REMIC,   such  tax  shall  be  charged  against  amounts  otherwise
distributable  to the  Holders  of the  Certificates;  provided,  that any taxes
imposed on any net income from  foreclosure  property  pursuant to Code  Section
860G(d)  or any  similar  tax  imposed  by a state or local  jurisdiction  shall
instead be treated as an expense of the related REO Property in determining  Net
REO Proceeds  with  respect to the REO Property  (and until such taxes are paid,
the Special  Servicer from time to time shall  withdraw from the REO Account and
transfer  to the  Trustee  amounts  reasonably  determined  by the Trustee to be
necessary  to pay such taxes,  which the Trustee  shall  maintain in a separate,
non-interest-bearing  account,  and the Trustee shall deposit in the  Collection
Account the excess  determined by the Trustee from time to time of the amount in
such  account  over the amount  necessary  to pay such  taxes) and shall be paid
therefrom;  provided  that any such tax imposed on net income  from  foreclosure
property  that  exceeds the amount in any such  reserve  shall be retained  from
Available Funds as provided in Section 3.06(viii) and the next sentence.  Except
as provided in the preceding  sentence,  the Trustee is hereby authorized to and
shall retain or cause to be retained from the Collection  Account in determining
the amount of Available Funds sufficient funds to pay or provide for the payment
of, and to actually pay, such tax as is legally owed by the Upper-Tier  REMIC 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 Lower-Tier  Distribution Account
or the Upper-Tier  Distribution Account, as the case may be). To the extent that
any such tax is paid to the Internal Revenue  Service,  the Trustee shall retain
an equal amount from future amounts  otherwise  distributable  to the Holders of
the  Class R or the  Class  LR  Certificates,  as the  case  may be,  and  shall
distribute  such retained  amounts to the Holders of Regular  Certificates or to
the Trustee in respect of the Lower-Tier Regular Interests, as applicable, until
they are fully reimbursed and then to the Holders of the Class R Certificates or
the Class LR  Certificates,  as  applicable.  Neither the Master  Servicer,  the
Special  Servicer nor the Trustee shall be responsible  for any taxes imposed on
the  Upper-Tier  REMIC or  Lower-Tier  REMIC  except to the  extent  such tax is
attributable to a breach of a representation or warranty of the Master Servicer,
the  Special  Servicer  or  the  Trustee  or an act or  omission  of the  Master
Servicer, the Special Servicer or the Trustee in contravention of this Agreement
in both cases, provided, further, that such breach, act or omission could result
in liability  under Section 6.03, in the case of the Master  Servicer or Special
Servicer,  as  applicable,  or Section 4.04 or 8.01, in the case of the Trustee.
Notwithstanding  anything in this Agreement to the contrary,  in each such case,
the  Master  Servicer  or the  Special  Servicer  shall not be  responsible  for
Trustee's breaches, acts or omissions,  and the Trustee shall not be responsible
for the  breaches,  acts or  omissions  of the Master  Servicer  or the  Special
Servicer.

     SECTION 4.06 Remittances; P&I Advances.

     (a)  "Applicable  Monthly  Payment"  shall mean, for any Mortgage Loan with
respect to any month,  (a) if such Mortgage  Loan has been extended  (other than
pursuant to Section 3.27) in accordance with the terms and conditions  otherwise
set forth in this  Agreement,  the Monthly Payment on the Mortgage Loan prior to
such extensions, and (b) if such Mortgage Loan is not described by the preceding
clause (a) (including  any such Mortgage Loan as to which the related  Mortgaged
Property has become an REO Property),  the Monthly Payment;  provided,  however,
that for purposes of  calculating  the amount of any P&I Advance  required to be
made by the Master  Servicer,  the Trustee or the Fiscal Agent,  notwithstanding
the amount of such Applicable  Monthly Payment,  interest shall be calculated at
the Net Mortgage Rate plus the Trustee Fee Rate;  and provided  further that for
purposes of determining the amount of any P&I Advance, the Monthly Payment shall
be as reduced  pursuant  to any  modification  of a Mortgage  Loan  pursuant  to
Section 3.27.

     (b) On the Master  Servicer  Remittance  Date  immediately  preceding  each
Distribution Date, the Master Servicer shall:

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

         (ii)  remit  to  the  Trustee   for  deposit  in  (a)  the   Lower-Tier
     Distribution Account an amount equal to the Available Funds (other than the
     amounts  referred  to in clause  (iii)  below and the amount  described  in
     clause (iii) of the definition of "Available Funds" and;

         (iii) make a P&I Advance,  by deposit into the Lower-Tier  Distribution
     Account,  in an amount equal to the sum of the Applicable  Monthly Payments
     for each Mortgage Loan  (including  the Americold  Pool Loan) to the extent
     such amounts were not  received on such  Mortgage  Loan prior to 10:00 A.M.
     (New York City time), on the Master Servicer Remittance Date (and therefore
     are not included in the remittance described in the preceding clause (ii)).

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

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

     The Trustee  shall  notify the Master  Servicer by  telephone if as of 3:00
P.M. New York City time on the Master Servicer  Remittance Date, the Trustee has
not  received  the amount of a required  P&I Advance  hereunder.  If as of 11:00
A.M., New York City time, on any Distribution Date the Master Servicer shall not
have made the P&I  Advance  required  to have been  made on the  related  Master
Servicer  Remittance  Date pursuant to Section  4.06(b)(iii),  the Trustee shall
immediately  notify the Fiscal Agent by telephone promptly confirmed in writing,
and the  Trustee  shall no later  than 1:00 p.m.,  New York City  time,  on such
Business Day deposit into the  Lower-Tier  Distribution  Account in  immediately
available funds an amount equal to the P&I Advances  otherwise  required to have
been made by the Master  Servicer.  If the Trustee fails to make any P&I Advance
required to be made under this  Section  4.06,  the Fiscal Agent shall make such
P&I Advance not later than 2:00 p.m.,  New York City time,  on such Business Day
and, thereby, the Trustee shall not be in default under this Agreement.

     None of the Master  Servicer,  the  Trustee or the  Fiscal  Agent  shall be
obligated to make a P&I Advance as to any Monthly Payment on any date on which a
P&I Advance is otherwise  required to be made by this Section 4.06 if the Master
Servicer,  the Trustee or Fiscal  Agent,  as  applicable,  determines  that such
advance will be a Nonrecoverable  Advance. The Master Servicer shall be required
to provide  notice to the Trustee and the Fiscal Agent on or prior to the Master
Servicer Remittance Date of any such non-recoverability determination made on or
prior to such date.  The Trustee and the Fiscal Agent shall be entitled to rely,
conclusively, on any determination by the Master Servicer that a P&I Advance, if
made, would be a Nonrecoverable Advance;  provided,  however, that if the Master
Servicer has failed to make a P&I Advance for reasons other than a determination
by the Master Servicer that such Advance would be a Nonrecoverable  Advance, the
Trustee or Fiscal Agent, as applicable,  shall make such advance within the time
periods  required by Section  4.06(e) unless the Trustee or the Fiscal Agent, in
good  faith,  makes a  determination  prior to the times  specified  in  Section
4.06(e) that such advance would be a Nonrecoverable Advance. The Trustee and the
Fiscal Agent, in determining  whether or not an Advance previously made is, or a
proposed Advance,  if made, would be, a Nonrecoverable  Advance shall be subject
to the standards applicable to the Master Servicer hereunder.

     The Master Servicer, the Trustee or the Fiscal Agent, as applicable,  shall
be  entitled  to the  reimbursement  of P&I  Advances  it makes  (together  with
interest  thereon) to the extent permitted  pursuant to Section 3.06(ii) of this
Agreement and the Master Servicer  hereby  covenants and agrees 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, proceeds therefrom, the AIMCO Multifamily Pool Conditional
Debt,  proceeds  therefrom,  and the Class Q Distribution  Account,  (ii) Excess
Interest,  proceeds therefrom and the Excess Interest  Distribution Account, and
(iii) the Reinvestment  Enhancement  Instrument and Reinvestment Reserve Account
shall constitute, and that the affairs of the Trust Fund (exclusive of the Trust
REMICs)  shall be conducted so as to qualify such portion as, a "grantor  trust"
under the Code, and the provisions hereof shall be interpreted consistently with
this intention.  In furtherance of such intention,  the Trustee shall furnish or
cause to be furnished to Certificateholders  and shall file or cause to be filed
with the Internal  Revenue Service together with Form 1041 or such other form as
may be applicable,  (i) to the Holders of the Class Q Certificates,  income with
respect  to their  allocable  share of  Default  Interest  and the amount of any
interest paid on unreimbursed  Advances to the Master Servicer,  the Trustee and
the Fiscal Agent,  as applicable,  therefrom  pursuant to Section  3.06(iii) the
amount of all collections on the AIMCO Multifamily Pool Conditional Debt, at the
time or times and in the manner required by the Code, (ii) to the Holders of the
Classes  of  Regular  Certificates  entitled  thereto  as set  forth in  Section
2.06(b),  income with respect to their allocable share of Excess Interest at the
time or times and in the manner  required by the Code and (iii) Goldman Group or
its  designee,  income or expense with respect to the  Reinvestment  Enhancement
Instrument and the Reinvestment Reserve Account.

     SECTION 4.08  Reinvestment  Enhancement  Instrument;  Reinvestment  Reserve
Account.

     (a)  On  the  Closing  Date,  the  Seller  will  deliver  the  Reinvestment
Enhancement  Instrument to the Trustee.  If for any Distribution  Date occurring
after  August 1, 2008 the  total  reinvestment  income  earned  from the  second
preceding Master Servicer Remittance Date to the Master Servicer Remittance Date
related to such Distribution Date on payments on the Mortgage Loans deposited in
the Payment Reserve Account pursuant to Section 3.05(e) is less than the Reserve
Account  Reinvestment  Requirement,  the Trustee shall draw on the  Reinvestment
Enhancement Instrument (or, if applicable,  withdraw funds from the Reinvestment
Reserve Account  described in Section  4.08(b)) in an amount equal to the lesser
of (i) the total  amount  available  pursuant  to the terms of the  Reinvestment
Enhancement Instrument (or held in the Reinvestment Reserve Account, as the case
may be) and (ii) the amount of such shortfall,  and shall deposit such amount in
the Lower-Tier  Distribution  Account for distribution on the Lower-Tier Regular
Interests in accordance with Section 4.01(b) on such Distribution Date.

     (b)  If  (i)  the  Seller  does  not  renew  the  Reinvestment  Enhancement
Instrument  prior to its  expiration,  or (ii) either Rating Agency  reduces its
rating of the long-term  unsecured debt obligations of ABN AMRO Bank N.V. (or of
the  issuer of any letter of credit  delivered  to the  Trustee as a  substitute
Reinvestment  Enhancement Instrument) below "AA-," and in either case the Seller
does not  deliver to the Trustee a  replacement  letter of credit at least three
(3) Business Days prior to the earlier of (x) the expiration of the Reinvestment
Enhancement Instrument or (y) ten (10) Business Days after the reduction of such
rating, the Trustee will draw upon the Reinvestment  Enhancement  Instrument for
the full amount  thereof and deposit the  proceeds in the  Reinvestment  Reserve
Account.  Any such  replacement  letter of  credit  shall be issued by an entity
whose  long-term  unsecured  debt  obligations  are rated at least  "AA" by each
Rating Agency, and in such amount and having such terms as would not result in a
qualification,  downgrade or withdrawal of any  then-current  rating assigned to
any Class of  Certificates,  as  evidenced by the written  confirmation  of each
Rating Agency.

     Funds  in  the  Reinvestment  Reserve  Account  shall  be  invested  at the
direction of Goldman Group or its designee.  Any  reinvestment  income earned on
funds in the  Reinvestment  Reserve  Account prior to the  Distribution  Date in
July,  2008 (and  after  such  date,  any  reinvestment  income in excess of the
Reserve Account  Reinvestment  Requirement)  shall be remitted by the Trustee to
Goldman  Group or its  designee  by wire  transfer to an account  designated  by
Goldman Group or such designee as  compensation  for the directing of investment
of funds in the Reinvestment Reserve Account.

     (c) At any time prior to July 1, 2008,  the Seller or an  Affiliate  of the
Seller may, at its option,  replace the Reinvestment  Enhancement Instrument (or
any funds in lieu thereof then on deposit in the  Reinvestment  Reserve Account)
with (i) a letter  of  credit,  (ii) a  guaranteed  investment  contract,  (iii)
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 that are Permitted  Investments,  or (iv) other obligations or
financial instruments, in any case, issued by an entity and having such terms as
would not result in a qualification, downgrade or withdrawal of any then-current
rating  assigned  to any Class of  Certificates,  as  evidenced  by the  written
confirmation  of each Rating  Agency,  whereupon  the Trustee  will  release the
Reinvestment  Enhancement  Instrument  or funds being  replaced to the Seller or
such Affiliate. Any replacement Reinvestment Enhancement Instrument delivered to
the Trustee pursuant to Section 4.08(b) shall meet the qualifications  described
in the preceding sentence.

     (d) If at any time prior to July,  2008, there occurs any one of the events
set forth in clauses (i), (ii) or (iii) of the  definition  of "Payment  Reserve
Release  Date,"  or  thereafter  on the  Payment  Reserve  Release  Date  (after
distributions  to  Certificateholders  are made on such date),  the Reinvestment
Enhancement  Instrument (or any funds held in the Reinvestment  Reserve Account)
shall be promptly  delivered by the Trustee to Goldman Group,  together with, if
applicable,  any  reinvestment  income  on  funds  in the  Reinvestment  Reserve
Account, which shall be remitted by the Trustee to Goldman Group or its designee
in the same manner as set forth in Section 4.08(b).


                                    ARTICLE V

                                THE CERTIFICATES

     SECTION 5.01 The Certificates.

     The  Certificates  consist  of the  Class A-1  Certificates,  the Class A-2
Certificates,  the Class A-3 Certificates, the Class X Certificates, the Class B
Certificates,  the Class C Certificates,  the Class D Certificates,  the Class E
Certificates,  the Class F Certificates,  the Class G Certificates,  the Class H
Certificates,  the Class J Certificates,  the Class K Certificates,  the Class Q
Certificates, the Class R Certificates, and the Class LR Certificates.

     The Class A-1,  Class A-2,  Class A-3,  Class X, Class B, Class C, Class D,
Class E, Class F, Class G, Class H, Class J, Class K, Class Q, Class R and Class
LR Certificates  will be  substantially  in the forms annexed hereto as Exhibits
A-1 through A-16  respectively.  The  Certificates of each Class (other than the
Class R  Certificates)  will be issuable  in  registered  form only,  in minimum
denominations  of authorized  initial  Certificate  Principal Amount or Notional
Amount, as applicable, as described in the succeeding table, and multiples of $1
in excess thereof. With respect to any Certificate or any beneficial interest in
a Certificate,  the "Denomination" thereof shall be (i) the amount (a) set forth
on the face thereof or (b) in the case of any Global Certificate, set forth on a
schedule attached thereto or, in the case of any beneficial interest in a Global
Certificate,  the  product  of  the  Percentage  Interest  represented  by  such
beneficial  interest  and the amount set forth on such  schedule  of the related
Global  Certificate,  (ii) expressed in terms of initial  Certificate  Principal
Amount  or  Notional  Amount,  as  applicable,  and  (iii)  be in an  authorized
denomination, as set forth below. With respect to the Class F, Class G, Class H,
Class J and Class K  Certificates,  on the  Closing  Date,  the  Trustee  or the
Authenticating   Agent  shall  execute  and  authenticate  and  the  Certificate
Registrar  shall deliver (i) Rule 144A global Class F, Class G, Class H, Class J
and Class K Certificates  (the "Rule 144A Global  Certificates")  in definitive,
fully registered form without interest  coupons,  (ii) Regulation S global Class
F, Class G, Class H, Class J and Class K Certificates  (the "Regulation S Global
Certificates") in definitive, fully registered form without interest coupons, or
(iii) one or more, if any, Individual  Certificates,  in each case substantially
in the form of Exhibits A-9 through A-16 hereto, respectively.  Each Certificate
will share ratably in all rights of the related Class.  The Class Q, Class R and
LR Certificates will each be issuable in one or more Individual  Certificates in
minimum  denominations of 5% Percentage Interests and integral multiples of a 1%
Percentage  Interest in excess thereof and together  aggregating the entire 100%
Percentage Interest in each such Class.


                                                      Aggregate Denominations of
                                                      all Certificates of Class 
                                                      (in Initial Certificate 
    Class                Minimum Denomination         Amount or Notional Amount)
 
   A-1                       $10,000.00                    $207,500,000

   A-2                       $10,000.00                    $436,033,000

   A-3                       $10,000.00                    $650,220,628

   B                         $10,000.00                    $102,384,000

   C                         $10,000.00                    $102,383,000

   D                         $10,000.00                    $107,038,000

   E                         $10,000.00                     $32,576,000

   F                         $10,000.00                     $83,768,000

   G                         $10,000.00                     $23,268,000

   H                         $10,000.00                     $55,846,000

   J                         $10,000.00                     $23,269,000

   K                         $10,000.00                     $37,232,197

   X                      $5,000,000.00                  $1,861,517,825


     The  Global  Certificates  shall  be  issued  as one or  more  certificates
registered in the name of a nominee designated by the Depository, and Beneficial
Owners shall hold  interests in the Global  Certificates  through the book-entry
facilities  of  the  Depository  in  the  minimum  Denominations  and  aggregate
Denominations and Classes as set forth above. The Global  Certificates  shall in
all respects be entitled to the same benefits under this Agreement as Individual
Certificates authenticated and delivered hereunder.

     Except insofar as pertains to any Individual  Certificate,  the Trust Fund,
the Paying Agent and the Trustee may for all purposes  (including  the making of
payments  due on the  Global  Certificates  and the  giving of notice to Holders
thereof)  deal  with the  Depository  as the  authorized  representative  of the
Beneficial  Owners with respect to the Global  Certificates  for the purposes of
exercising the rights of Certificateholders hereunder;  provided, however, that,
for purposes of providing  information  pursuant to Section 3.20 or transmitting
communications  pursuant to Section  5.05(a),  to the extent that the Seller has
provided  the Trustee with the names of  Beneficial  Owners,  the Trustee  shall
provide such  information  to such  Beneficial  Owners  directly.  The rights of
Beneficial Owners with respect to Global  Certificates shall be limited to those
established  by law  and  agreements  between  such  Beneficial  Owners  and the
Depository  and  Depository  Participants.  Except in the limited  circumstances
described below,  Beneficial Owners of Public Global  Certificates  shall not be
entitled to physical certificates for the Public Global Certificates as to which
they are the Beneficial Owners.  Requests and directions from, and votes of, the
Depository as Holder of the Global Certificates shall not be deemed inconsistent
if they are made with respect to  different  Beneficial  Owners.  Subject to the
restrictions on transfer set forth in Section 5.02 and Applicable Procedures,  a
Beneficial Owner of a Private Global Certificate may request that the Seller, or
an agent  thereof,  cause the  Depository  (or any Agent  Member)  to notify the
Certificate  Registrar and the Certificate Custodian in writing of a request for
transfer or exchange of such beneficial  interest for an Individual  Certificate
or  Certificates.  Upon  receipt of such a request  and  payment by the  related
Beneficial Owner of any attendant expenses,  the Seller shall cause the issuance
and delivery of such  Individual  Certificates.  The  Certificate  Registrar may
establish a reasonable record date in connection with  solicitations of consents
from or voting by  Certificateholders  and give notice to the Depository of such
record  date.  Without  the  written  consent of the Seller and the  Certificate
Registrar,  no Global Certificate may be transferred by the Depository except to
a  successor  Depository  that  agrees to hold the Global  Certificates  for the
account of the Beneficial Owners.

     Any  of  the  Certificates  may  be  issued  with  appropriate  insertions,
omissions,  substitutions  and  variations,  and may have imprinted or otherwise
reproduced thereon such legend or legends,  not inconsistent with the provisions
of this  Agreement,  as may be  required to comply with any law or with rules or
regulations  pursuant  thereto,  or with the rules of any  securities  market in
which the Certificates are admitted to trading,  or to conform to general usage.
The Global  Certificates (i) shall be delivered by the Certificate  Registrar to
the Depository or,  pursuant to the  Depository's  instructions on behalf of the
Depository to, and deposited with, the Certificate Custodian, and in either case
shall be  registered  in the name of Cede & Co.  and  (ii)  shall  bear a legend
substantially to the following effect:

     "Unless this  certificate is presented by an authorized  representative  of
The Depository Trust Company, a New York corporation ("DTC"), to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein."

     The Global  Certificates may be deposited with such other Depository as the
Certificate  Registrar  may from time to time  designate,  and  shall  bear such
legend as may be appropriate.

     If (i) the Depository advises the Trustee in writing that the Depository is
no longer willing,  qualified or able properly to discharge its responsibilities
as Depository,  and the Seller is unable to locate a qualified  successor,  (ii)
the  Seller  or the  Trustee,  at its  sole  option,  elects  to  terminate  the
book-entry  system through the Depository  with respect to all or any portion of
any Class of  Certificates or (iii) after the occurrence of an Event of Default,
Beneficial  Owners  owning not less than a  majority  in  Certificate  Principal
Amount or Notional  Amount,  as applicable,  of the Global  Certificate  for any
Class then outstanding advise the Depository through Depository  Participants in
writing that the  continuation of a book-entry  system through the Depository is
no longer in the best interest of the Beneficial  Owner or Owners of such Global
Certificate, the Trustee shall notify the affected Beneficial Owners through the
Depository of the  occurrence of such event and the  availability  of Individual
Certificates to such Beneficial Owner or Owners  requesting them. Upon surrender
to the  Trustee  of  Global  Certificates  by  the  Depository,  accompanied  by
registration  instructions from the Depository for registration of transfer, the
Trustee shall issue the Individual Certificates. Neither the Trustee, the Fiscal
Agent, the Certificate Registrar,  the Master Servicer, the Special Servicer nor
the  Seller  shall be liable  for any  actions  taken by the  Depository  or its
nominee,   including,   without  limitation,  any  delay  in  delivery  of  such
instructions.  Upon the issuance of Individual  Certificates,  the Trustee,  the
Fiscal  Agent,  the  Certificate  Registrar,  the Master  Servicer,  the Special
Servicer, and the Seller shall recognize the Holders of Individual  Certificates
as Certificateholders hereunder.

     If the Trustee,  its agents or the Master Servicer or Special  Servicer has
instituted or has been directed to institute any judicial  proceeding in a court
to enforce the rights of the Certificateholders under the Certificates,  and the
Trustee, the Master Servicer or the Special Servicer has been advised by counsel
that in connection  with such  proceeding it is necessary or appropriate for the
Trustee, the Master Servicer or the Special Servicer to obtain possession of the
Certificates,  the Trustee,  the Master Servicer or the Special  Servicer may in
its sole discretion  determine that the  Certificates  represented by the Global
Certificates shall no longer be represented by such Global Certificates. In such
event, the Trustee or the Authenticating Agent will execute and authenticate and
the   Certificate   Registrar   will  deliver,   in  exchange  for  such  Global
Certificates,  Individual  Certificates  (and if the Trustee or the  Certificate
Custodian has in its possession Individual Certificates previously executed, the
Authenticating  Agent  will  authenticate  and the  Certificate  Registrar  will
deliver such Certificates) in a Denomination equal to the aggregate Denomination
of such Global Certificates.

     If the  Trust  Fund  ceases to be  subject  to  Section  13 or 15(d) of the
Exchange  Act,  the Trustee  shall make  available  to each Holder of a Class F,
Class G, Class H,  Class J,  Class K, Class Q, Class R or Class LR  Certificate,
upon request of such a Holder,  information substantially equivalent in scope to
the  information  currently filed by the Master Servicer and/or the Trustee with
the Commission  pursuant to the Exchange Act, plus such  additional  information
required to be provided for  securities  qualifying  for resales under Rule 144A
under the Act  which  information  shall be  provided  on a timely  basis to the
Trustee by the Master Servicer.

     Each Certificate may be printed or in typewritten or similar form, and each
Certificate  shall,  upon original issue, be executed and  authenticated  by the
Trustee  or  the   Authenticating   Agent  and  delivered  to  the  Seller.  All
Certificates shall be executed by manual or facsimile signature on behalf of the
Trustee  or  Authenticating   Agent  by  an  authorized  officer  or  signatory.
Certificates  bearing the  signature  of an  individual  who was at any time the
proper  officer or signatory of the Trustee or  Authenticating  Agent shall bind
the Trustee or Authenticating  Agent,  notwithstanding  that such individual has
ceased  to  hold  such  office  or  position  prior  to  the  delivery  of  such
Certificates  or did not  hold  such  office  or  position  at the  date of such
Certificates.  No  Certificate  shall be  entitled  to any  benefit  under  this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate  of  authentication  in the form set forth in Exhibits A-1 through
A-16  executed  by the  Authenticating  Agent  by  manual  signature,  and  such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly  authenticated  and
delivered  hereunder.  All  Certificates  shall  be  dated  the  date  of  their
authentication.

     SECTION 5.02 Registration, Transfer and Exchange of Certificates.

     (a) The  Trustee  shall  keep or  cause to be kept at the  Corporate  Trust
Office books (the  "Certificate  Register") for the  registration,  transfer and
exchange of Certificates (the Trustee, in such capacity,  being the "Certificate
Registrar"). The names and addresses of all Certificateholders and the names and
addresses of the  transferees  of any  Certificates  shall be  registered in the
Certificate  Register;  provided,  however,  in no event  shall the  Certificate
Registrar be required to maintain in the  Certificate  Register the names of the
individual  participants  holding beneficial interests in the Trust Fund through
the Depository.  The Person in whose name any Certificate is so registered shall
be deemed and treated as the sole owner and Holder  thereof for all  purposes of
this Agreement and the Certificate Registrar,  the Master Servicer, the Trustee,
any  Paying  Agent and any agent of any of them  shall  not be  affected  by any
notice or knowledge to the contrary.  An Individual  Certificate is transferable
or exchangeable  only upon the surrender of such  Certificate to the Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
applicable  requirements of this Section 5.02. Upon request of the Trustee,  the
Certificate  Registrar  shall provide the Trustee with the names,  addresses and
Percentage Interests of the Holders.

     (b)  Upon  surrender  for   registration  of  transfer  of  any  Individual
Certificate,  subject to the applicable  requirements  of this Section 5.02, the
Trustee shall execute and the  Authenticating  Agent shall duly  authenticate in
the  name  of  the  designated  transferee  or  transferees,  one  or  more  new
Certificates in Denominations of a like aggregate Denomination as the Individual
Certificate  being  surrendered.  Such  Certificates  shall be  delivered by the
Certificate  Registrar in  accordance  with Section  5.02(e).  Each  Certificate
surrendered  for  registration  of transfer  shall be canceled and  subsequently
destroyed by the Certificate Registrar.  Each new Certificate issued pursuant to
this  Section  5.02  shall  be  registered  in the  name  of any  Person  as the
transferring  Holder may request,  subject to the applicable  provisions of this
Section 5.02.

     (c) In addition to the  applicable  provisions of this Section 5.02 and the
rules of the Depository, the exchange,  transfer and registration of transfer of
Individual   Certificates   or  beneficial   interests  in  the  Private  Global
Certificates shall be subject to the following restrictions:

         (i) Transfers between Holders of Individual Certificates.  With respect
     to the transfer and  registration of transfer of an Individual  Certificate
     representing  an  interest in the Class F, Class G, Class H, Class J, Class
     K, Class Q, 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  (other than a Residual
                  Certificate)  pursuant to Regulation S after the expiration of
                  the  Restricted  Period if the  transferor  has  provided  the
                  Certificate Registrar with a Regulation S Transfer Certificate
                  substantially   in  the  form  of  a   Regulation  S  Transfer
                  Certificate; and

                           (C) The  Certificate  Registrar  shall  register  the
                  transfer of an Individual  Certificate  (other than a Residual
                  Certificate)  if  prior to the  transfer  (i) two  years  have
                  expired  after the later of the Closing  Date or the last date
                  on  which  the  Seller  or any  Affiliate  thereof  held  such
                  Certificate,   or  (ii)  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  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.

         (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 the  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 its 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 L hereto given by the Beneficial Owner that
is  transferring  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 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 the  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 its 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 M hereto given by the Beneficial Owner that
is  transferring  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  (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.

     (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 Rule 144A 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
the 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 its
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 the 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 N hereto given by the
Beneficial   Owner,  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  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
(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  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.

     (D) Transfers  Within  Regulation S Global  Certificate  During  Restricted
Period. If, during the Restricted Period, the Beneficial Owner of an interest in
a Regulation S Global  Certificate wishes at any time to transfer its beneficial
interest in such  certificate to a Person who wishes to take delivery thereof in
the form of such  Regulation S Global  Certificate,  such  Beneficial  Owner may
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)(D)   and  all  Applicable
Procedures.  Upon receipt by the  Certificate  Registrar at its 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 such  Regulation  S Global  Certificate  in an amount  equal to the
Denomination of the beneficial  interest 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) a certificate in the form of Exhibit O hereto given
by the transferee,  the  Certificate  Registrar shall instruct the Depository or
the Certificate Custodian,  as applicable,  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  specified in such  instructions  by which the
account to be debited 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  on  the  face  of  such
Certificate,  and such  transferee  agrees that it will transfer such Individual
Certificate only as provided therein and herein.  No such transfer shall be made
and the  Certificate  Registrar shall not register any such transfer unless such
transfer is made in accordance with this Section 5.02(c)(iii).

     (A) Transfers of a beneficial  interest in a Private Global  Certificate to
an  Institutional  Accredited  Investor will require  delivery in the form of an
Individual  Certificate  and  the  Certificate  Registrar  shall  register  such
transfer only upon compliance with the provisions of Section 5.02(c)(i)(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 Seller 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) 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,  and the
Certificate   Registrar   shall  instruct  the  Depository  or  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 the Private
Global Certificate and an exchange of an Individual  Certificate or Certificates
for another Individual Certificate or Certificates (in each case, whether or not
such exchange is made in anticipation of subsequent transfer, and in the case of
the Private  Global  Certificates,  so long as the Private  Global  Certificates
remain outstanding and are held by or on behalf of the Depository),  may be made
only in accordance  with this Section 5.02 and in  accordance  with the rules of
the Depository and Applicable Procedures.

     (d) If Certificates  are issued upon the transfer,  exchange or replacement
of Certificates  not bearing the Securities  Legend,  the Certificates so issued
shall not bear the  Securities  Legend.  If  Certificates  are  issued  upon the
transfer, exchange or replacement of Certificates bearing the Securities Legend,
or if a request is made to remove the Securities  Legend on a  Certificate,  the
Certificates  so issued  shall bear the  Securities  Legend,  or the  Securities
Legend  shall not be removed,  as the case may be,  unless there is delivered to
the  Certificate  Registrar  such  satisfactory  evidence,  which may include an
opinion of counsel (at the expense of the party  requesting  the removal of such
legend)  familiar  with United  States  securities  laws,  as may be  reasonably
required by the Certificate  Registrar,  that neither the Securities  Legend nor
the  restrictions  on  transfers  set forth  therein are required to ensure that
transfers of any  Certificate  comply with the provisions of Rule 144A, Rule 144
or  Regulation  S under the Act or that such  Certificate  is not a  "restricted
security"  within the meaning of Rule 144 under the Act. Upon  provision of such
satisfactory  evidence,  the  Certificate  Registrar shall execute and deliver a
Certificate that does not bear the Securities Legend.

     (e) Subject to the  restrictions on transfer and exchange set forth in this
Section 5.02, the Holder of any Individual  Certificate may transfer or exchange
the same in  whole  or in part  (with a  Denomination  equal  to any  authorized
Denomination) by surrendering  such Certificate at the Corporate Trust Office or
at the office of any transfer agent  appointed as provided under this Agreement,
together with an instrument of assignment or transfer (executed by the Holder or
its duly authorized  attorney),  in the case of transfer,  and a written request
for exchange in the case of exchange. Following a proper request for transfer or
exchange,  the Certificate  Registrar  shall,  within five Business Days of such
request if made at such Corporate  Trust Office,  or within ten Business Days if
made at the office of a transfer agent (other than the  Certificate  Registrar),
execute  and  deliver  at the  Corporate  Trust  Office or at the office of such
transfer  agent, as the case may be, to the transferee (in the case of transfer)
or Holder (in the case of  exchange) or send by first class mail (at the risk of
the  transferee  in the case of transfer or Holder in the case of  exchange)  to
such  address as the  transferee  or Holder,  as  applicable,  may  request,  an
Individual  Certificate  or  Certificates,  as the case may require,  for a like
aggregate  Denomination  and in such  Denomination  or  Denominations  as may be
requested.   The  presentation  for  transfer  or  exchange  of  any  Individual
Certificate  shall not be valid unless made at the Corporate  Trust Office or at
the office of a transfer agent by the registered  Holder in person, or by a duly
authorized attorney-in-fact. The Certificate Registrar may decline to accept any
request for an exchange or registration  of transfer of any  Certificate  during
the period of fifteen days preceding any Distribution Date.

     (f) An Individual  Certificate (other than an Individual Certificate issued
in exchange for a beneficial  interest in a Public Global  Certificate  pursuant
Section 5.01) or a beneficial  interest in a Private Global Certificate may only
be transferred to Eligible Investors in accordance with the provisions set forth
herein.  In the event that a Responsible  Officer of the  Certificate  Registrar
becomes aware that such an Individual  Certificate  or beneficial  interest in a
Private  Global  Certificate is being held by or for the benefit of a Person who
is not an Eligible Investor,  or that such holding is unlawful under the laws of
a relevant jurisdiction,  then the Certificate Registrar shall have the right to
void such  transfer,  if  permitted  under  applicable  law,  or to require  the
investor to sell such Individual Certificate or beneficial interest in a Private
Global  Certificate to an Eligible Investor within fourteen days after notice of
such determination and each Certificateholder by its acceptance of a Certificate
authorizes the Certificate Registrar to take such action.

     (g) Subject to the provisions of this Section 5.02  regarding  transfer and
exchange,  transfers of the Global Certificates shall be limited to transfers of
such  Global  Certificates  in  whole,  but  not in  part,  to  nominees  of the
Depository or to a successor of the Depository or such successor's nominee.

     (h) No fee or service charge shall be imposed by the Certificate  Registrar
for its services in respect of any registration of transfer or exchange referred
to in this Section 5.02 other than for  transfers  to  Institutional  Accredited
Investors,   as  provided  herein.   In  connection  with  any  transfer  to  an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     (i) The Certificate Registrar may as a condition of the registration of any
transfer  of the Class F,  Class G,  Class H, Class J, Class K, Class Q, Class R
and  Class  LR   Certificates   require   the   transferor   to  furnish   other
certifications,  legal  opinions  or  other  information  (at  the  transferor's
expense) as it may reasonably  require to confirm that the proposed  transfer is
being made pursuant to an exemption  from,  or in a transaction  not subject to,
the registration requirements of the Act and other applicable laws.

     (j)  Neither  the  Seller,  the  Master  Servicer,   the  Trustee  nor  the
Certificate  Registrar is obligated to register or qualify the Class F, Class G,
Class H, Class J, Class K, Class Q, 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 such  Certificateholder  desiring to effect
such transfer shall, and does hereby agree to, indemnify the Seller,  the Master
Servicer,  the Trustee and the Certificate Registrar against any loss, liability
or expense  that may result if the  transfer  is not so exempt or is not made in
accordance with such federal and state laws.

     (k) No  transfer  of any Class B, Class C, Class D, Class E, Class F, Class
G, Class H, Class J, Class K, Class Q, Class R or Class LR Certificate  (each, a
"Restricted Certificate") shall be made to (i) an employee benefit plan or other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan,  which is subject to Title I of ERISA or  Section  4975 of the Code,  or a
governmental  plan (as defined in Section 3(32) of ERISA) that is subject to any
federal,  state or local law  ("Similar  Law")  which is, to a material  extent,
similar to the  foregoing  provisions  of ERISA or the Code (each,  a "Plan") or
(ii) a collective investment fund in which such Plans are invested, an insurance
company  that is using  assets of separate  accounts or general  accounts  which
include assets of Plans (or which are deemed pursuant to ERISA or Similar Law to
include  assets of Plans) or other  Person  acting on behalf of any such Plan or
using the assets of any such Plan to acquire  any such  Restricted  Certificate,
other than (with respect to any transfer of a Restricted  Certificate  that is a
Subordinate  Certificate)  an  insurance  company  investing  the  assets of its
general  account  under  circumstances  whereby the purchase and holding of such
Restricted  Certificate  by such  insurance  company  would be  exempt  from the
prohibited  transaction  provisions  of ERISA and Section 4975 of the Code under
Prohibited  Transaction Class Exemption 95-60. Each prospective  transferee of a
Restricted  Certificate that takes the form of an Individual  Certificate  shall
either (1) deliver to the Seller,  the  Certificate  Registrar and the Trustee a
representation letter,  substantially in the form of Exhibit D-2 hereto, stating
that the prospective transferee is not a Person referred to in (i) or (ii) above
or (2) in the event  the  transferee  is such a Person,  except in the case of a
Residual  Certificate,  which  may  not be  transferred  unless  the  transferee
represents it is not such a Person, the prospective  transferee shall provide to
the  Seller,  the Trustee and the  Certificate  Registrar  an opinion of counsel
which  establishes  to the  satisfaction  of the  Seller,  the  Trustee  and the
Certificate   Registrar   that  the  purchase  or  holding  of  the   Restricted
Certificates  by or on  behalf of a Plan  will not  result in the  assets of the
Trust Fund being  deemed to be "plan  assets"  and  subject to Title I of ERISA,
Section  4975 of the Code or Similar  Law,  will not  constitute  or result in a
prohibited  transaction within the meaning of ERISA or Section 4975 of the Code,
or a  materially  similar  characterization  under any Similar Law, and will not
subject the Master Servicer,  the Special Servicer,  the Seller,  the Trustee or
the Certificate Registrar to any obligation or liability (including  obligations
or  liabilities  under  ERISA,  Section  4975 of the Code or any Similar Law) in
addition to those set forth in this  Agreement,  which  opinion of counsel shall
not be an expense of the  Trustee,  the Trust  Fund,  the Master  Servicer,  the
Special  Servicer,  the  Certificate  Registrar or the Seller.  The  Certificate
Registrar shall not register the transfer of an Individual Certificate that is a
Restricted  Certificate  unless the transferee  has provided the  representation
letter  or  opinion  of  counsel  referred  to in the  preceding  sentence.  The
transferee of a beneficial interest in a Global Certificate that is a Restricted
Certificate  shall be  deemed  to  represent  that it is not a Person  or entity
referred to in (i) or (ii) above. Any transfer of a Restricted  Certificate that
would  result in a  prohibited  transaction  under ERISA or Section  4975 of the
Code, or a materially similar  characterization  under any Similar Law, shall be
deemed absolutely null and void ab initio.

     (l) Each Person who has or acquires any Ownership  Interest shall be deemed
by the acceptance or acquisition of such Ownership Interest to have agreed to be
bound by the following  provisions  and the rights of each Person  acquiring any
Ownership Interest are expressly subject to the following provisions:

         (i) Each Person acquiring or holding any Ownership  Interest shall be a
     Permitted  Transferee and shall not acquire or hold such Ownership Interest
     as agent (including a broker,  nominee or other middleman) on behalf of any
     Person that is not a Permitted  Transferee.  Any such Person shall promptly
     notify the Certificate  Registrar of any change or impending  change in its
     status (or the status of the beneficial  owner of such Ownership  Interest)
     as a Permitted Transferee.  Any acquisition described in the first sentence
     of this Section 5.02(l) by a Person who is not a Permitted Transferee or by
     a Person  who is  acting  as an agent  of a Person  who is not a  Permitted
     Transferee  shall be void and of no effect,  and the immediately  preceding
     owner who was a Permitted  Transferee  shall be restored to registered  and
     beneficial ownership of the Ownership Interest as fully as possible.

         (ii) No Ownership  Interest may be  Transferred,  and no such  Transfer
     shall be  registered  in the  Certificate  Register,  without  the  express
     written consent of the Certificate Registrar, and the Certificate Registrar
     shall not recognize the Transfer,  and such proposed  Transfer shall not be
     effective,  without such consent with respect  thereto.  In connection with
     any proposed Transfer of any Ownership Interest,  the Certificate Registrar
     shall, as a condition to such consent,  (x) require  delivery to it in form
     and substance satisfactory to it, and the proposed transferee shall deliver
     to the Certificate Registrar and to the proposed transferor an affidavit in
     substantially  the form attached as Exhibit C-1 (a "Transferee  Affidavit")
     of the proposed transferee (a) that such proposed transferee is a Permitted
     Transferee  and (b) stating that (i) the proposed  transferee  historically
     has  paid its  debts as they  have  come  due and  intends  to do so in the
     future, (ii) the proposed transferee  understands that, as the holder of an
     Ownership  Interest,  it may incur  liabilities  in  excess  of cash  flows
     generated by the residual interest,  (iii) the proposed  transferee intends
     to pay taxes associated with holding the Ownership  Interest as they become
     due, (iv) the proposed  transferee will not transfer the Ownership Interest
     to any Person that does not provide a  Transferee  Affidavit or as to which
     the  proposed  transferee  has actual  knowledge  that such Person is not a
     Permitted Transferee or is acting as an agent (including a broker,  nominee
     or other  middleman) for a Person that is not a Permitted  Transferee,  and
     (v) the proposed transferee expressly agrees to be bound by and to abide by
     the  provisions  of this Section  5.02(e) and (y) other than in  connection
     with the initial issuance of the Class R and Class LR Certificates, require
     a statement from the proposed transferor substantially in the form attached
     as Exhibit C-2 (the "Transferor Letter"),  that the proposed transferor has
     no  actual  knowledge  that  the  proposed  transferee  is not a  Permitted
     Transferee and has no actual  knowledge or reason to know that the proposed
     transferee's  statements  in the preceding  clauses  (x)(B)(i) or (iii) are
     false.

         (iii)  Notwithstanding  the  delivery of a  Transferee  Affidavit  by a
     proposed  transferee  under clause (ii) above, if a Responsible  Officer of
     the Certificate Registrar has actual knowledge that the proposed transferee
     is not a Permitted  Transferee,  no Transfer  to such  proposed  transferee
     shall be effected and such proposed Transfer shall not be registered on the
     Certificate  Register;  provided,  however,  that the Certificate Registrar
     shall not be required to conduct any independent investigation to determine
     whether a proposed transferee is a Permitted Transferee. Upon notice to the
     Certificate Registrar that there has occurred a Transfer to any Person that
     is a  Disqualified  Organization  or an agent thereof  (including a broker,
     nominee, or middleman) in contravention of the foregoing restrictions,  and
     in any event not later than 60 days after a request  for  information  from
     the transferor of such Ownership  Interest,  or such agent, the Certificate
     Registrar and the Trustee agree to furnish to the IRS and the transferor of
     such  Ownership  Interest or such agent such  information  necessary to the
     application of Section  860E(e) of the Code as may be required by the Code,
     including,  but not limited to, the present value of the total  anticipated
     excess  inclusions with respect to such Class R or Class LR Certificate (or
     portion  thereof) for periods after such  Transfer.  At the election of the
     Certificate  Registrar and the Trustee,  the Certificate  Registrar and the
     Trustee may charge a  reasonable  fee for  computing  and  furnishing  such
     information to the transferor or to such agent referred to above; provided,
     however,  that such Persons  shall in no event be excused  from  furnishing
     such information.

     SECTION 5.03 Mutilated, Destroyed, Lost or Stolen Certificates.

     If  (i)  any  mutilated  Certificate  is  surrendered  to  the  Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction of
the destruction,  loss or theft of any Certificate,  and (ii) there is delivered
to the Certificate Registrar such security or indemnity as may be required by it
to save it, the Trustee and the Master Servicer  harmless,  then, in the absence
of actual knowledge by a Responsible  Officer of the Certificate  Registrar that
such Certificate has been acquired by a bona fide purchaser,  the Trustee or the
Authenticating   Agent  shall  execute  and  authenticate  and  the  Certificate
Registrar  shall  deliver,  in  exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Certificate,  a new Certificate of the same Class and
of like tenor and Percentage Interest.  Upon the issuance of any new Certificate
under this Section 5.03, the Certificate  Registrar may require the payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in relation  thereto and any other expenses  (including the fees and expenses of
the Certificate  Registrar)  connected  therewith.  Any replacement  Certificate
issued pursuant to this Section 5.03 shall constitute  complete and indefeasible
evidence of ownership  of the  corresponding  interest in the Trust Fund,  as if
originally  issued,  whether or not the lost,  stolen or  destroyed  Certificate
shall be found at any time.

     SECTION 5.04 Appointment of Paying Agent

     The  Trustee  may  appoint  a  paying  agent  for  the  purpose  of  making
distributions to Certificateholders  pursuant to Section 4.01. The Trustee shall
cause such Paying Agent,  if other than the Trustee or the Master  Servicer,  to
execute and deliver to the Master  Servicer  and the  Trustee an  instrument  in
which such Paying  Agent shall  agree with the Master  Servicer  and the Trustee
that  such  Paying  Agent  will  hold all  sums  held by it for the  payment  to
Certificateholders in trust for the benefit of the  Certificateholders  entitled
thereto until such sums have been paid to the  Certificateholders or disposed of
as otherwise  provided  herein.  The initial  Paying Agent shall be the Trustee.
Except for LaSalle  National Bank, as the initial Paying Agent, the Paying Agent
shall at all times be an entity having a long-term  unsecured  debt rating of at
least "A" by Fitch and S&P,  or shall be  otherwise  acceptable  to each  Rating
Agency.

     SECTION 5.05 Access to Certificateholders' Names and Addresses.

     (a) If any  Certificateholder  (for  purposes  of  this  Section  5.05,  an
"Applicant")  applies  in  writing  to  the  Certificate  Registrar,   and  such
application  states  that  the  Applicant  desires  to  communicate  with  other
Certificateholders,  the  Certificate  Registrar  shall  furnish  or cause to be
furnished  to  such  Applicant  a  list  of  the  names  and  addresses  of  the
Certificateholders  as of the most  recent  Record  Date,  at the expense of the
Applicant.

     (b) Every  Certificateholder,  by  receiving  and holding its  Certificate,
agrees with the Trustee that the Trustee and the Certificate Registrar shall not
be held accountable in any way by reason of the disclosure of any information as
to the names and addresses of the  Certificateholders  hereunder,  regardless of
the source from which such information was derived.

     SECTION 5.06 Actions of Certificateholders.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or  other  action   provided  by  this   Agreement  to  be  given  or  taken  by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
agent  duly  appointed  in  writing;  and except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are  delivered to the Trustee and,  when  required,  to the Seller or the Master
Servicer.  Proof of execution of any such instrument or of a writing  appointing
any such  agent  shall be  sufficient  for any  purpose  of this  Agreement  and
conclusive in favor of the Trustee, the Seller and the Master Servicer,  if made
in the manner provided in this Section.

     (b) The fact and date of the execution by any Certificateholder of any such
instrument or writing may be proved in any  reasonable  manner which the Trustee
deems sufficient.

     (c) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a Certificateholder shall bind every Holder of every Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu  thereof,  in  respect of  anything  done,  or  omitted to be done,  by the
Trustee,  the Seller or the Master Servicer in reliance thereon,  whether or not
notation of such action is made upon such Certificate.

     (d) The Trustee or Certificate  Registrar may require such additional proof
of any matter referred to in this Section 5.06 as it shall deem necessary.

     SECTION 5.07 Authenticating Agent.

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

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

     The Authenticating Agent may at any time resign by giving at least 30 days'
advance written notice of resignation to the Trustee and the Seller. The Trustee
may at any time  terminate  the  agency  of the  Authenticating  Agent by giving
written notice of termination to the Authenticating  Agent and the Seller.  Upon
receiving a notice of resignation or upon such a termination,  or in case at any
time the Authenticating  Agent shall cease to be eligible in accordance with the
provisions of this Section 5.07, the Trustee  promptly shall appoint a successor
Authenticating  Agent,  which shall be acceptable to the Seller,  and shall mail
notice  of  such   appointment   to  all   Certificateholders.   Any   successor
Authenticating  Agent upon acceptance of its appointment  hereunder shall become
vested  with  all  the  rights,  powers,  duties  and  responsibilities  of  its
predecessor hereunder, with like effect as if originally named as Authenticating
Agent  herein.  No  successor  Authenticating  Agent shall be  appointed  unless
eligible under the provisions of this Section 5.07.

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

     SECTION 5.08 Appointment of Custodians.

     The Trustee may appoint one or more  Custodians to hold all or a portion of
the  Mortgage  Files as agent for the  Trustee,  by  entering  into a  Custodial
Agreement.  The  Trustee  agrees  to  comply  with the  terms of each  Custodial
Agreement and to enforce the terms and provisions  thereof against the Custodian
for the benefit of the Certificateholders.  Each Custodian shall be a depository
institution  subject to supervision by federal or state authority,  shall have a
combined  capital  and surplus of at least  $10,000,000,  shall have a long-term
debt rating of at least "BBB" from Fitch and S&P,  unless the Trustee shall have
received  prior written  confirmation  from Fitch that the  appointment  of such
Custodian  would not cause such Rating Agency to withdraw,  qualify or downgrade
any of its then-current  ratings on the Certificates,  and shall be qualified to
do  business  in the  jurisdiction  in which it holds any  Mortgage  File.  Each
Custodial  Agreement  may be amended  only as  provided  in Section  10.07.  Any
compensation  paid to the Custodian  shall be an  unreimbursable  expense of the
Trustee. The Trustee shall serve as the initial Custodian. The Custodian, if the
Custodian is not the  Trustee,  shall  maintain a fidelity  bond in the form and
amount that are  customary  for  securitizations  similar to the  securitization
evidenced by this Agreement, with the Trustee named as loss payee. The Custodian
shall be deemed to have  complied with this  provision if one of its  respective
Affiliates  has such  fidelity  bond coverage and, by the terms of such fidelity
bond, the coverage afforded  thereunder  extends to the Custodian.  In addition,
the Custodian  shall keep in force during the term of this Agreement a policy or
policies of insurance  covering  loss  occasioned by the errors and omissions of
its officers and employees in connection with its  obligations  hereunder in the
form  and  amount  that  are  customary  for  securitizations   similar  to  the
securitization  evidenced  by this  Agreement,  with the  Trustee  named as loss
payee.  All  fidelity  bonds and  policies  of errors  and  omissions  insurance
obtained under this Section 5.08 shall be issued by a Qualified  Insurer,  or by
any other  insurer,  that,  as confirmed by each Rating Agency in writing to the
Trustee,  would not in and of  itself  result in the  downgrade,  withdrawal  or
qualification of any of the ratings assigned to any Class of Certificates.


                                   ARTICLE VI

            THE SELLER, THE MASTER SERVICER AND THE SPECIAL SERVICER

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

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

     SECTION 6.02 Merger or Consolidation of the Master Servicer and the Special
Servicer.

     Subject to the  following  paragraph,  each of the Master  Servicer and the
Special  Servicer  will  keep in full  effect  its  existence,  rights  and good
standing as a corporation under the laws of the State of California and will not
jeopardize  its  ability  to do  business  in each  jurisdiction  in  which  the
Mortgaged  Properties are located or to protect the validity and  enforceability
of this Agreement,  the Certificates or any of the Mortgage Loans and to perform
its respective duties under this Agreement.

     Each of the  Master  Servicer  and the  Special  Servicer  may be merged or
consolidated  with or into any Person,  or transfer all or substantially  all of
its assets to any Person,  in which case any Person resulting from any merger or
consolidation  to which it shall be a party,  or any  Person  succeeding  to its
business, shall be the successor of the Master Servicer or the Special Servicer,
as  applicable,  hereunder,  and  shall be  deemed  to have  assumed  all of the
liabilities  of the Master  Servicer or the  Special  Servicer,  as  applicable,
hereunder,  if each of the Rating  Agencies  has  confirmed in writing that such
merger or consolidation or transfer of assets and succession,  in and of itself,
will not cause a  downgrade,  qualification  or  withdrawal  of the then current
ratings assigned by such Rating Agency to any Class of Certificates.

     SECTION 6.03 Limitation on Liability of the Seller, the Master Servicer and
Others.

     Subject to Section  6.01,  neither the  Seller,  the Master  Servicer,  the
Special Servicer nor any of the directors,  officers, employees or agents of the
Seller  or the  Master  Servicer  or the  Special  Servicer  shall be under  any
liability to the Trust Fund or the  Certificateholders  for any action taken, or
for  refraining  from the taking of any action,  in good faith  pursuant to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the Seller or the Master  Servicer or the Special  Servicer or
any such Person  against  liability  which would be imposed by reason of (i) any
breach of warranty  or  representation,  or other  specific  liability  provided
herein,  with respect to such respective  party or (ii) any willful  misconduct,
bad faith,  fraud or  negligence  in the  performance  of duties or by reason of
reckless  disregard  of  obligations  or duties  hereunder  with respect to such
respective party. The Seller, the Master Servicer,  the Special Servicer and any
director,  officer,  employee or agent of the Seller, the Master Servicer or the
Special Servicer may rely in good faith on any document of any kind which, prima
facie, is properly  executed and submitted by any appropriate  Person respecting
any matters arising  hereunder.  The Seller,  the Master  Servicer,  the Special
Servicer  and any  director,  officer,  employee  or agent of the  Seller or the
Master  Servicer or the Special  Servicer shall be indemnified and held harmless
by the Trust Fund against any loss,  liability or expense incurred in connection
with, or relating to, this Agreement or the  Certificates,  other than any loss,
liability or expense  (including legal fees and expenses) (i) incurred by reason
of willful  misconduct,  bad faith,  fraud or negligence in the  performance  of
duties  hereunder or by reason of reckless  disregard of  obligations  or duties
hereunder,  in each case by the Person  being  indemnified;  (ii) imposed by any
taxing  authority  if  such  loss,  liability  or  expense  is not  specifically
reimbursable  pursuant to the terms of this  Agreement  or (iii) with respect to
any  such  party,  resulting  from  the  breach  by  such  party  of  any of its
representations  or  warranties  contained  herein.  Neither  the Seller nor the
Master Servicer nor the Special Servicer shall be under any obligation to appear
in,  prosecute or defend any legal  action  unless such action is related to its
respective  duties under this Agreement and in its opinion does not expose it to
any  expense  or  liability;  provided,  however,  that the Seller or the Master
Servicer or the Special Servicer may in its discretion undertake any such action
related to its  obligations  hereunder  which it may deem necessary or desirable
with respect to this  Agreement and the rights and duties of the parties  hereto
and the interests of the Certificateholders  hereunder. In such event, the legal
expenses and costs of such action and any liability resulting therefrom shall be
expenses,  costs and  liabilities of the Trust Fund, and the Seller,  the Master
Servicer and the Special  Servicer  shall be entitled to be reimbursed  therefor
from the Collection Account as provided in Section 3.06 of this Agreement.

     SECTION 6.04  Limitation on Resignation  of the Master  Servicer or Special
Servicer.

     (a) Each of the Master  Servicer and each  Special  Servicer may assign its
respective  rights and delegate its respective duties and obligations under this
Agreement with the prior written  consent of the Seller,  provided that: (i) the
purchaser or transferee  accepting  such  assignment and delegation (a) shall be
satisfactory  to the  Trustee  and to the  Seller,  (b) shall be an  established
mortgage finance institution, bank or mortgage servicing institution,  organized
and  doing  business  under the laws of any  state of the  United  States or the
District  of  Columbia,  authorized  under such laws to perform  the duties of a
servicer of mortgage loans or a Person resulting from a merger, consolidation or
succession  that is permitted  under  Section  6.02,  and (c) shall  execute and
deliver  to  the  Trustee  an  agreement,   in  form  and  substance  reasonably
satisfactory to the Trustee,  which contains an assumption by such Person of the
due and punctual performance and observance of each covenant and condition to be
performed  or observed by the Master  Servicer or the Special  Servicer,  as the
case may be,  under this  Agreement  from and after the date of such  agreement;
(ii) as confirmed by a letter from each Rating Agency  delivered to the Trustee,
each Rating  Agency's  rating or ratings of the Regular  Certificates  in effect
immediately prior to such assignment,  sale,  transfer or delegation will not be
qualified,  downgraded  or  withdrawn  as a  result  of such  assignment,  sale,
transfer or delegation;  (iii) the Master Servicer or the Special Servicer shall
not be released from its  obligations  under this  Agreement that arose prior to
the effective date of such  assignment  and delegation  under this Section 6.04;
(iv) the rate at which the Servicing Fee or Special Servicing  Compensation,  as
applicable  (or any component  thereof) is calculated  shall not exceed the rate
then in effect;  and (v) the resigning Master Servicer or Special  Servicer,  as
applicable,  shall be responsible for the reasonable  costs and expenses of each
other party hereto and the Rating  Agencies in  connection  with such  transfer.
Upon acceptance of such  assignment and delegation,  the purchaser or transferee
shall be the  successor  Master  Servicer or Special  Servicer,  as  applicable,
hereunder.

     (b) Except as provided in this Section  6.04,  the Master  Servicer and the
Special Servicer shall not resign from their  respective  obligations and duties
hereby imposed on them except upon  determination that such duties hereunder are
no longer  permissible under applicable law. Any such  determination  permitting
the resignation of the Master Servicer or the Special  Servicer,  as applicable,
shall be evidenced by an Opinion of Counsel  (obtained at the  resigning  Master
Servicer's  or Special  Servicer's  expense)  to such  effect  delivered  to the
Trustee.

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

     SECTION  6.05 Rights of the Seller and the Trustee in Respect of the Master
Servicer and Special  Servicer.  The Master  Servicer  and the Special  Servicer
shall afford the Seller,  the Trustee and the Rating  Agencies,  upon reasonable
notice,  during normal business hours access to all records  maintained by it in
respect of its  rights  and  obligations  hereunder  and access to its  officers
responsible  for such  obligations.  Upon request,  the Master  Servicer and the
Special Servicer shall furnish to the Seller,  the Master Servicer,  the Special
Servicer and the Trustee its most recent  publicly  available  annual  financial
statements and such other information in its possession  regarding its business,
affairs,  property  and  condition,  financial  or  otherwise  as is  reasonably
relevant to the performance of the obligations  hereunder of the Master Servicer
and the Special  Servicer.  The Seller may, but is not obligated to, enforce the
obligations of the Master Servicer or the Special  Servicer  hereunder which are
in default and may, but is not  obligated  to,  perform,  or cause a designee to
perform,  any  defaulted  obligation  of such Person  hereunder  or exercise its
rights  hereunder,  provided that the Master  Servicer and the Special  Servicer
shall not be  relieved  of any of its  obligations  hereunder  by virtue of such
performance  by the  Seller or its  designee.  In the  event  the  Seller or its
designee undertakes any such action it will be reimbursed by the Trust Fund from
the Collection Account as provided in Section 3.06 and Section 6.03(a) hereof to
the extent not  recoverable  from the Master  Servicer or Special  Servicer,  as
applicable.  Neither the Seller nor the Trustee and neither the Master Servicer,
with respect to the Special Servicer, nor the Special Servicer,  with respect to
the Master Servicer,  shall have any  responsibility or liability for any action
or failure to act by the Master  Servicer  or the Special  Servicer  and neither
such Person is obligated to monitor or supervise the  performance  of the Master
Servicer or the Special Servicer under this Agreement or otherwise.

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

     SECTION 6.06 Master Servicer or Special Servicer as Owner of a Certificate.
The Master  Servicer  or an  Affiliate  of the Master  Servicer  or the  Special
Servicer or an Affiliate of the Special  Servicer may become the Holder (or with
respect to a Global  Certificate,  Beneficial Owner) of any Certificate with the
same  rights it would have if it were not the  Master  Servicer  or the  Special
Servicer or an Affiliate thereof, except as otherwise expressly provided herein.
If, at any time during which the Master  Servicer or the Special  Servicer or an
Affiliate  of the  Master  Servicer  or the  Special  Servicer  is the Holder or
Beneficial Owner of any Certificate, the Master Servicer or the Special Servicer
proposes to take action  (including  for this purpose,  omitting to take action)
that (i) is not  expressly  prohibited by the terms hereof and would not, in the
Master  Servicer's or the Special  Servicer's good faith  judgment,  violate the
Servicing  Standard,  and  (ii)  if  taken,  might  nonetheless,  in the  Master
Servicer's or the Special Servicer's good faith judgment, be considered by other
Persons to violate the Servicing  Standard,  the Master  Servicer or the Special
Servicer  may seek the  approval  of the  Certificateholders  to such  action by
delivering to the Trustee a written  notice that (i) states that it is delivered
pursuant to this Section 6.06, (ii)  identifies the Percentage  Interest in each
Class of Certificates  beneficially  owned by the Master Servicer or the Special
Servicer or an Affiliate  of the Master  Servicer or the Special  Servicer,  and
(iii) describes in reasonable  detail the action that the Master Servicer or the
Special  Servicer  proposes to take.  The Trustee,  upon receipt of such notice,
shall forward it to the  Certificateholders  (other than the Master Servicer and
its  Affiliates  or the Special  Servicer and its  Affiliates,  as  appropriate)
together with such  instructions  for response as the Trustee  shall  reasonably
determine.  If at any time  Certificateholders  holding  greater than 50% of the
Voting  Rights  of all  Certificateholders  (calculated  without  regard  to the
Certificates  beneficially owned by the Master Servicer or its Affiliates or the
Special  Servicer  or its  Affiliates)  shall have  consented  in writing to the
proposal  described  in the written  notice,  and if the Master  Servicer or the
Special Servicer shall act as proposed in the written notice,  such action shall
be deemed to comply with the Servicing  Standard.  The Trustee shall be entitled
to  reimbursement  from  the  Master  Servicer  or  the  Special  Servicer,   as
applicable,  of the reasonable expenses of the Trustee incurred pursuant to this
paragraph.  It is not the  intent of the  foregoing  provision  that the  Master
Servicer or the Special  Servicer be permitted to invoke the procedure set forth
herein with respect to routine  servicing matters arising  hereunder,  except in
the case of unusual circumstances.


                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01 Events of Default.

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

         (i) any  failure  by the  Master  Servicer  to remit to the  Collection
     Account or any  failure by the Master  Servicer to remit to the Trustee for
     deposit into the Lower-Tier Distribution Account,  Payment Reserve Account,
     Excess Interest Distribution  Account,  Interest Reserve Account or Class Q
     Distribution  Account,  any amount required to be so remitted by the Master
     Servicer  (including a P&I Advance)  pursuant to, and at the time specified
     by the  terms  of  this  Agreement,  which  failure,  with  respect  to the
     Lower-Tier Distribution Account or Payment Reserve Account, is not remedied
     by 11:00 a.m.,  New York City time, on the related  Distribution  Date with
     interest thereon as provided in Section 3.06; or

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

         (iii) a decree or order of a court or agency or  supervisory  authority
     having  jurisdiction  in the  premises  in an  involuntary  case  under any
     present or future  federal or state  bankruptcy,  insolvency or similar law
     for the  appointment  of a  conservator  or receiver or  liquidator  in any
     insolvency,  readjustment of debt,  marshaling of assets and liabilities or
     similar  proceedings,  or for the winding-up or liquidation of its affairs,
     shall have been  entered  against  the Master  Servicer  and such decree or
     order shall have remained in force undischarged or unstayed for a period of
     60 days; or

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

         (v) the Master Servicer shall admit in writing its inability to pay its
     debts  generally as they become due,  file a petition to take  advantage of
     any applicable insolvency or reorganization statute, make an assignment for
     the  benefit  of its  creditors,  or  voluntarily  suspend  payment  of its
     obligations; or

         (vi)  the  Master  Servicer  shall  fail to make any  Property  Advance
     required to be made by the Master  Servicer  hereunder  (whether or not the
     Trustee or the Fiscal Agent makes such  Property  Advance),  which  failure
     continues  unremedied  for a period of fifteen  (15) days after the date on
     which  such  Advance  was  first due (or for any  shorter  period as may be
     required, if applicable,  to avoid any lapse in insurance coverage required
     under any Mortgage or this Agreement with respect to any Mortgaged Property
     or to avoid any foreclosure or similar action with respect to any Mortgaged
     Property by reason of a failure to pay real estate taxes and  assessments);
     provided,  however, that in the event the Trustee or the Fiscal Agent makes
     a required  Property  Advance pursuant to Section 3.22(b) due to the Master
     Servicer's  failure  to make a  required  Property  Advance,  such Event of
     Default shall occur immediately upon the making of such Property Advance by
     the Trustee or the Fiscal Agent; or

         (vii) the  Trustee  shall  receive  written  notice from Fitch that the
     continuation  of the Master  Servicer in such capacity would result (or the
     continuation  in such  capacity of the Master  Servicer has  resulted) in a
     downgrade, qualification or withdrawal of any rating then assigned by Fitch
     to any Class of Certificates;

then,  and in each and every such case,  so long as a Master  Servicer  Event of
Default  shall not have been  remedied,  the  Trustee  may,  and at the  written
direction of the Holders of at least 25% of the  aggregate  Voting Rights of all
Certificates shall, terminate the Master Servicer.

     In the event that the Master Servicer is also the Special  Servicer and the
Master  Servicer is  terminated  as provided in this  Section  7.01,  the Master
Servicer shall also be terminated as Special Servicer.

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

         (i) any  failure by the  Special  Servicer  to remit to the  Collection
     Account or an REO Account any amount  required  to be so  deposited  by the
     Special Servicer pursuant to, and at the time specified,  and in accordance
     with the terms of this Agreement; or

         (ii) any failure on the part of the Special Servicer duly to observe or
     perform in any material  respect any other of the covenants or  agreements,
     or the material breach of any  representations or warranties on the part of
     the  Special  Servicer   contained  in  this  Agreement,   which  continues
     unremedied  for a period of 30 days after the date on which written  notice
     of such failure or breach,  requiring  the same to be remedied,  shall have
     been given to the Special Servicer by the Master Servicer,  the Seller, the
     Trustee or to the Special Servicer, the Master Servicer, the Seller and the
     Trustee by the Holders of Certificates  evidencing  Percentage Interests of
     at least 25% of any Class affected thereby; or

         (iii) 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

         (iv)  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

         (v) 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;

         (vi) the  Special  Servicer  shall  fail to make any  Property  Advance
     required to be made by the Special Servicer  hereunder  (whether or not the
     Trustee or the Fiscal Agent makes such  Property  Advance),  which  failure
     continues  unremedied  for a period of fifteen  (15) days after the date on
     which  such  Advance  was  first due (or for any  shorter  period as may be
     required, if applicable,  to avoid any lapse in insurance coverage required
     under any Mortgage or this Agreement with respect to any Mortgaged Property
     or to avoid any foreclosure or similar action with respect to any Mortgaged
     Property by reason of a failure to pay real estate taxes and  assessments);
     provided,  however, that in the event the Trustee or the Fiscal Agent makes
     a required  Property Advance pursuant to Section 3.22(b) due to the Special
     Servicer's  failure  to make a  required  Property  Advance,  such Event of
     Default shall occur immediately upon the making of such Property Advance by
     the Trustee or the Fiscal Agent; or

         (vii) the  Trustee  shall  receive  written  notice from Fitch that the
     continuation of the Special  Servicer in such capacity would result (or the
     continuation  in such  capacity of the Special  Servicer has resulted) in a
     downgrade, qualification or withdrawal of any rating then assigned by Fitch
     to any Class of Certificates;

then,  and in each and every such case, so long as a Special  Servicer  Event of
Default  shall not have been  remedied,  the  Trustee  may,  and at the  written
direction of the Holders of at least 25% of the  aggregate  Voting Rights of all
Certificates shall, terminate the Special Servicer.

     (c) In the event  that the  Master  Servicer  or the  Special  Servicer  is
terminated  pursuant  to this  Section  7.01,  the Trustee  shall,  by notice in
writing to the Master Servicer or the Special Servicer,  as the case may be (the
"Terminated  Party"),  terminate  all of its rights and  obligations  under this
Agreement and in and to the Mortgage Loans and the proceeds thereof,  other than
any rights the Master  Servicer  or Special  Servicer  may have  hereunder  as a
Certificateholder  and any rights or obligations  that accrued prior to the date
of such termination (including the right to receive all amounts accrued or owing
to it under this  Agreement,  plus  interest at the Advance Rate on such amounts
until  received to the extent  such  amounts  bear  interest as provided in this
Agreement, with respect to periods prior to the date of such termination and the
right to the benefits of Section 6.03 notwithstanding any such termination).  On
or after the receipt by the Terminated Party of such written notice,  all of its
authority  and  power  under  this  Agreement,   whether  with  respect  to  the
Certificates  (except  that the  Terminated  Party shall  retain its rights as a
Certificateholder in the event and to the extent that it is a Certificateholder)
or the Mortgage  Loans or otherwise,  shall pass to and be vested in the Trustee
pursuant  to and under this  Section  and,  without  limitation,  the Trustee is
hereby authorized and empowered to execute and deliver,  on behalf of and at the
expense of the Terminated Party, as attorney-in-fact  or otherwise,  any and all
documents  and other  instruments,  and to do or  accomplish  all other  acts or
things  necessary  or  appropriate  to effect  the  purposes  of such  notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage Loans and related documents, or otherwise.  The Master Servicer and
the Special Servicer each agrees that, in the event it is terminated pursuant to
this Section 7.01, to promptly (and in any event no later than ten Business Days
subsequent  to such notice)  provide,  at its own expense,  the Trustee with all
documents  and records  requested by the Trustee to enable the Trustee to assume
its functions hereunder,  and to cooperate with the Trustee and the successor to
its   responsibilities   hereunder  in   effecting   the   termination   of  its
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer to the successor  Master Servicer or successor  Special Servicer or the
Trustee, as applicable, for administration by it of all cash amounts which shall
at the time be or should  have  been  credited  by the  Master  Servicer  or the
Special Servicer to the Collection Account,  any REO Account or Lock-Box Account
shall  thereafter  be received  with  respect to the Mortgage  Loans,  and shall
promptly  provide  the  Trustee or such  successor  Master  Servicer  or Special
Servicer  (which may include the  Trustee),  as  applicable,  all  documents and
records reasonably requested by it, such documents and records to be provided in
such form as the Trustee or such successor  Master Servicer or Special  Servicer
shall  reasonably  request  (including  electromagnetic  form),  to enable it to
assume the Master  Servicer's  or Special  Servicer's  function  hereunder.  All
reasonable costs and expenses of the Trustee or the successor Master Servicer or
successor Special Servicer incurred in connection with transferring the Mortgage
Files to the  successor  Master  Servicer or Special  Servicer and amending this
Agreement to reflect such  succession as successor  Master Servicer or successor
Special Servicer  pursuant to this Section 7.01 shall be paid by the predecessor
Master Servicer or the Special  Servicer,  as applicable,  upon  presentation of
reasonable  documentation of such costs and expenses.  If the predecessor Master
Servicer or Special Servicer (as the case may be) has not reimbursed the Trustee
or the successor Master Servicer or Special Servicer for such expenses within 90
days after the presentation of reasonable  documentation,  such expense shall be
reimbursed  by the Trust  Fund;  provided  that the  Terminated  Party shall not
thereby be relieved of its liability for such expenses.

     SECTION 7.02 Trustee to Act;  Appointment  of  Successor.  On and after the
time  the  Master  Servicer  or  the  Special  Servicer  receives  a  notice  of
termination  pursuant to Section 7.01, the Trustee shall be its successor in all
respects in its  capacity  as Master  Servicer  or Special  Servicer  under this
Agreement and the  transactions  set forth or provided for herein and, except as
provided  herein,  shall  be  subject  to  all  the  responsibilities,   duties,
limitations on liability and liabilities relating thereto and arising thereafter
placed on the Master  Servicer or Special  Servicer by the terms and  provisions
hereof; provided,  however, that (i) the Trustee shall have no responsibilities,
duties,  liabilities or  obligations  with respect to any act or omission of the
Master Servicer or Special Servicer and (ii) any failure to perform, or delay in
performing,  such duties or  responsibilities  caused by the Terminated  Party's
failure to provide, or delay in providing, records, tapes, disks, information or
monies  shall not be  considered  a default  by such  successor  hereunder.  The
Trustee,  as successor Master Servicer or successor Special  Servicer,  shall be
indemnified to the full extent provided the Master Servicer or Special Servicer,
as  applicable,  under  this  Agreement  prior to the Master  Servicer's  or the
Special Servicer's  termination.  The appointment of a successor Master Servicer
or successor  Special Servicer shall not affect any liability of the predecessor
Master  Servicer  or  Special  Servicer  which  may  have  arisen  prior  to its
termination  as Master  Servicer or Special  Servicer.  The Trustee shall not be
liable for any of the  representations  and warranties of the Master Servicer or
Special Servicer herein or in any related document or agreement, for any acts or
omissions of the predecessor Master Servicer or predecessor  Special Servicer or
for any losses  incurred in respect of any  Permitted  Investment  by the Master
Servicer pursuant to Section 3.07 hereunder nor shall the Trustee be required to
purchase any Mortgage Loan hereunder.  As compensation  therefor, the Trustee as
successor Master Servicer or successor Special Servicer shall be entitled to the
Servicing Fee or Special Servicing  Compensation,  as applicable,  and all funds
relating  to the  Mortgage  Loans that  accrue  after the date of the  Trustee's
succession  to which the Master  Servicer  or Special  Servicer  would have been
entitled  if the  Master  Servicer  or  Special  Servicer,  as  applicable,  had
continued  to act  hereunder.  In the  event  any  Advances  made by the  Master
Servicer,  the Special Servicer and the Trustee or the Fiscal Agent shall at any
time be  outstanding,  or any amounts of interest  thereon  shall be accrued and
unpaid,  all amounts available to repay Advances and interest hereunder shall be
applied  entirely to the  Advances  made by the Trustee or the Fiscal Agent (and
the accrued and unpaid interest thereon), until such Advances and interest shall
have been repaid in full.  Notwithstanding  the above,  the  Trustee  may, if it
shall be  unwilling  to so act,  or shall,  if it is unable to so act, or if the
Holders of Certificates  entitled to at least 25% of the aggregate Voting Rights
so request in writing to the Trustee,  or if the Rating  Agencies do not provide
written  confirmation that the succession of the Trustee,  as Master Servicer or
Special Servicer,  as applicable,  will not cause a downgrade,  qualification or
withdrawal of the then current ratings  assigned to the  Certificates,  promptly
appoint,  or  petition  a  court  of  competent  jurisdiction  to  appoint,  any
established  mortgage loan servicing  institution  the appointment of which will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings  assigned to any Class of Certificates as evidenced in writing
by each  Rating  Agency,  as the  successor  to the Master  Servicer  or Special
Servicer,  as applicable,  hereunder in the assumption of all or any part of the
responsibilities,  duties or  liabilities  of the  Master  Servicer  or  Special
Servicer  hereunder.  No  appointment  of a successor to the Master  Servicer or
Special  Servicer  hereunder  shall be effective  until the  assumption  by such
successor of all the Master Servicer's or Special  Servicer's  responsibilities,
duties and  liabilities  hereunder.  Pending  appointment  of a successor to the
Master  Servicer  (or the Special  Servicer if the Special  Servicer is also the
Master Servicer)  hereunder,  unless the Trustee shall be prohibited by law from
so acting,  the Trustee  shall act in such  capacity as herein  above  provided.
Pending the  appointment  of a successor  to the  Special  Servicer,  unless the
Master Servicer is also the Special  Servicer,  the Master Servicer shall act in
such capacity.  In connection  with such  appointment  and assumption  described
herein,  the Trustee may make such  arrangements  for the  compensation  of such
successor  out of  payments  on Mortgage  Loans as it and such  successor  shall
agree;  provided,  however, that no such compensation shall be in excess of that
permitted  the  Terminated  Party  hereunder,  provided,  further,  that  if  no
successor to the Terminated  Party can be obtained to perform the obligations of
such  Terminated  Party  hereunder,  additional  amounts  shall  be paid to such
successor  and such amounts in excess of that  permitted  the  Terminated  Party
shall be treated  as  Realized  Losses.  The  Seller,  the  Trustee,  the Master
Servicer  or  Special  Servicer  and such  successor  shall  take  such  action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.

     SECTION 7.03 Notification to Certificateholders.

     (a) Upon any termination pursuant to Section 7.01 above or appointment of a
successor to the Master Servicer or the Special Servicer, the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register and to each Rating Agency.

     (b) Within 30 days after the  occurrence of any Event of Default of which a
Responsible  Officer of the Trustee  has actual  knowledge,  the  Trustee  shall
transmit by mail to all Holders of Certificates and to each Rating Agency notice
of such Event of Default,  unless such Event of Default shall have been cured or
waived.

     SECTION  7.04 Other  Remedies of  Trustee.  During the  continuance  of any
Master Servicer Event of Default or a Special Servicer Event of Default when the
Master  Servicer  is also  serving as Special  Servicer,  so long as such Master
Servicer Event of Default or Special  Servicer Event of Default,  if applicable,
shall not have been remedied,  the Trustee,  in addition to the rights specified
in Section 7.01,  shall have the right, in its own name as trustee of an express
trust,  to take all  actions now or  hereafter  existing at law, in equity or by
statute to enforce its rights and  remedies  and to protect the  interests,  and
enforce  the rights  and  remedies,  of the  Certificateholders  (including  the
institution   and  prosecution  of  all  judicial,   administrative   and  other
proceedings and the filing of proofs of claim and debt in connection therewith).
In such  event,  the  legal  fees,  expenses  and costs of such  action  and any
liability  resulting  therefrom shall be expenses,  costs and liabilities of the
Trust Fund, and the Trustee shall be entitled to be reimbursed therefor from the
Collection  Account as provided in Section 3.06.  Except as otherwise  expressly
provided in this  Agreement,  no remedy  provided for by this Agreement shall be
exclusive of any other remedy, and each and every remedy shall be cumulative and
in addition to any other  remedy and no delay or omission to exercise  any right
or  remedy  shall  impair  any such  right or  remedy or shall be deemed to be a
waiver of any Master  Servicer  Event of Default  or Special  Servicer  Event of
Default, if applicable.

     SECTION 7.05 Waiver of Past Events of Default;  Termination. The Holders of
Certificates  evidencing not less than 66-2/3% of the aggregate Voting Rights of
the  Certificates  may,  on behalf of all  Holders  of  Certificates,  waive any
default by the Master  Servicer or Special  Servicer in the  performance  of its
obligations  hereunder  and its  consequences,  except a default  in making  any
required deposits (including, with respect to the Master Servicer, P&I Advances)
to or  payments  from the  Collection  Account  or the  Lower-Tier  Distribution
Account or in remitting  payments as received,  in each case in accordance  with
this Agreement. Upon any such waiver of a past default, such default shall cease
to exist,  and any Event of Default  arising  therefrom  shall be deemed to have
been remedied for every purpose of this  Agreement.  No such waiver shall extend
to any subsequent or other default or impair any right consequent  thereon.  Any
costs and expenses  incurred by the Trustee in connection  with such default and
prior to such waiver shall be reimbursed  by the Master  Servicer or the Special
Servicer, as applicable,  promptly upon demand therefor and if not reimbursed to
the Trustee within 90 days of such demand, from the Trust Fund;  provided,  that
the Trust  Fund  shall be  reimbursed  by the  Master  Servicer  or the  Special
Servicer,  as  applicable,  to the extent  such  amounts are  reimbursed  to the
Trustee from the Trust Fund.


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.01 Duties of Trustee.

     (a) The Trustee,  prior to the occurrence of an Event of Default of which a
Responsible  Officer of the Trustee has actual knowledge and after the curing or
waiver of all Events of Default which may have  occurred,  undertakes to perform
such duties and only such duties as are specifically set forth in this Agreement
and no permissive right of the Trustee shall be construed as a duty.  During the
continuance of an Event of Default of which a Responsible Officer of the Trustee
has actual  knowledge,  the Trustee,  subject to the provisions of Sections 7.02
and 7.04,  shall  exercise  such of the rights  and powers  vested in it by this
Agreement,  and use the same  degree of care and skill in their  exercise,  as a
prudent person would exercise or use under the  circumstances  in the conduct of
such person's own affairs.

     (b) The Trustee, upon receipt of any resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform  on their  face to the  requirements  of this  Agreement  to the  extent
specifically set forth herein; provided, however, that, the Trustee shall not be
responsible  for the  accuracy or content of any such  resolution,  certificate,
statement,  opinion,  report, document, order or other instrument provided to it
hereunder.  If any such  instrument  is found not to  conform on its face to the
requirements of this Agreement in a material manner, the Trustee shall request a
corrected  instrument,  and if the  instrument is not corrected to the Trustee's
reasonable  satisfaction,  the  Trustee  will  provide  notice  thereof  to  the
Certificateholders.

     (c)  Neither the Trustee  nor any of its  officers,  directors,  employees,
agents or  "control"  persons  within  the  meaning  of the Act  shall  have any
liability arising out of or in connection with this Agreement,  provided,  that,
subject to Section  8.02, no provision of this  Agreement  shall be construed to
relieve the Trustee,  or any such person,  from  liability for its own negligent
action,  its own negligent  failure to act or its own willful  misconduct or its
own bad faith; and provided, further, that:

         (i)  Prior  to the  occurrence  of an  Event  of  Default  of  which  a
     Responsible  Officer of the  Trustee  has actual  knowledge,  and after the
     curing or waiver of all such Events of Default which may have occurred, the
     duties and  obligations  of the Trustee shall be  determined  solely by the
     express  provisions  of this  Agreement,  the  Trustee  shall not be liable
     except  for  the   performance  of  such  duties  and  obligations  as  are
     specifically  set  forth  in  this  Agreement,   no  implied  covenants  or
     obligations  shall be read into this Agreement  against the Trustee and, in
     the  absence  of bad  faith on the part of the  Trustee,  the  Trustee  may
     conclusively rely, as to the truth of the statements and the correctness of
     the  opinions  expressed  therein,  upon  any  resolutions,   certificates,
     statements,  reports,  opinions,  documents,  orders  or other  instruments
     furnished to the Trustee that conform on their face to the  requirements of
     this  Agreement  without  responsibility  for  investigating  the  contents
     thereof;

         (ii)  The  Trustee  shall  not be  personally  liable  for an  error of
     judgment  made  in good  faith  by a  Responsible  Officer  or  Responsible
     Officers,  unless it shall be proved  that the  Trustee  was  negligent  in
     ascertaining the pertinent facts;

         (iii) The Trustee  shall not be  personally  liable with respect to any
     action  taken,  suffered  or  omitted  to be taken  by it in good  faith in
     accordance  with the  direction  of Holders  of  Certificates  entitled  to
     greater than 50% of the Percentage  Interests (or such other  percentage as
     is specified  herein) of each affected  Class,  or of the aggregate  Voting
     Rights  of the  Certificates,  relating  to the time,  method  and place of
     conducting  any  proceeding  for any remedy  available to the  Trustee,  or
     exercising  any  trust or power  conferred  upon the  Trustee,  under  this
     Agreement;

         (iv) Neither the Trustee nor any of its respective directors, officers,
     employees,  agents or control  persons shall be responsible  for any act or
     omission of any Custodian,  Paying Agent or  Certificate  Registrar that is
     not an  Affiliate  of the Trustee  and that is  selected  other than by the
     Trustee,  performed or omitted in  compliance  with any  custodial or other
     agreement, or any act or omission of the Master Servicer, Special Servicer,
     the Seller or any other third Person,  including,  without  limitation,  in
     connection with actions taken pursuant to this Agreement;

         (v) The  Trustee  shall  not be under  any  obligation  to  appear  in,
     prosecute  or  defend  any  legal  action  which is not  incidental  to its
     respective  duties as Trustee in accordance with this Agreement (and, if it
     does,  all legal  expenses  and costs of such action  shall be expenses and
     costs  of the  Trust  Fund),  and  the  Trustee  shall  be  entitled  to be
     reimbursed therefor from the Collection  Account,  unless such legal action
     arises out of the  negligence  or bad faith of the Trustee or any breach of
     an  obligation,  representation,   warranty  or  covenant  of  the  Trustee
     contained herein; and

         (vi) The  Trustee  shall  not be  charged  with  knowledge  of any act,
     failure to act or breach of any  Person  upon the  occurrence  of which the
     Trustee may be required to act, unless a Responsible Officer of the Trustee
     obtains  actual  knowledge of such failure.  The Trustee shall be deemed to
     have actual  knowledge of the Master  Servicer's or the Special  Servicer's
     failure to provide scheduled reports,  certificates and statements when and
     as required to be delivered to the Trustee pursuant to this Agreement.

     None of the provisions contained in this Agreement shall require either the
Trustee,  in its capacity as Trustee, or the Fiscal Agent, to expend or risk its
own funds, or otherwise  incur financial  liability in the performance of any of
its duties  hereunder,  or in the exercise of any of its rights or powers, if in
the opinion of the Trustee or the Fiscal Agent,  respectively,  the repayment of
such  funds  or  adequate  indemnity  against  such  risk  or  liability  is not
reasonably assured to it, and none of the provisions contained in this Agreement
shall in any event  require the Trustee to perform,  or be  responsible  for the
manner of performance  of, any of the  obligations of the Master Servicer or the
Special  Servicer under this Agreement,  except during such time, if any, as the
Trustee shall be the successor to, and be vested with the rights, duties, powers
and  privileges  of, the Master  Servicer or the Special  Servicer in accordance
with the terms of this Agreement. Neither the Trustee nor the Fiscal Agent shall
be  required  to post  any  surety  or bond of any kind in  connection  with its
performance of its obligations  under this Agreement and neither the Trustee nor
the  Fiscal  Agent  shall  be  liable  for any loss on any  investment  of funds
pursuant  to this  Agreement  (other  than  any  funds  invested  with it in its
commercial capacity).

     (d) The Trustee  represents that it will use reasonable  commercial efforts
to cure (by August 1999) any  deficiencies  with regards to the  manipulation or
calculation  of dates  beyond  December  31, 1999 in the  internally  maintained
computer  systems used by the Trustee in the conduct of its trust business which
would  materially  and adversely  affect its ability to perform its  obligations
under this agreement. The Trustee further represents that it will use reasonable
commercial efforts to obtain reasonable  assurances from each third party vendor
of licensed  computer software systems used by the Trustee in the conduct of its
trust business that such vendors shall use reasonable commercial efforts to cure
any deficiencies with regards to the manipulation or calculation of dates beyond
December 31, 1999 in such systems which would  materially  and adversely  affect
the ability of the Trustee to perform its obligations under 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,

         (ii) and  protection  in  respect of any action  taken or  suffered  or
     omitted by it hereunder in good faith and in  accordance  with such Opinion
     of Counsel;

         (iii)  (A) The  Trustee  shall  be under no  obligation  to  institute,
     conduct or defend any  litigation  hereunder  or in relation  hereto at the
     request, order or direction of any of the  Certificateholders,  pursuant to
     the provisions of this Agreement, unless such Certificateholders shall have
     offered to the Trustee reasonable  security or indemnity against the costs,
     expenses and liabilities which may be incurred therein or thereby;

         (B)  the  right  of  the  Trustee  to  perform  any  discretionary  act
     enumerated  in this  Agreement  shall not be construed  as a duty,  and the
     Trustee  shall not be answerable  for other than its  negligence or willful
     misconduct in the performance of any such act; and

         (C)  provided,  that  subject  to the  foregoing  clause  (A),  nothing
     contained  herein shall  relieve the Trustee of the  obligations,  upon the
     occurrence  of an Event of Default  (which has not been cured or waived) of
     which a  Responsible  Officer  of the  Trustee  has  actual  knowledge,  to
     exercise such of the rights and powers vested in it by this Agreement,  and
     to use the same  degree of care and skill in their  exercise,  as a prudent
     person would exercise or use under the circumstances in the conduct of such
     person's own affairs;

         (iv) Neither the Trustee nor any of its directors, officers, employees,
     Affiliates, agents or "control" persons within the meaning of the Act shall
     be  personally  liable for any action  taken,  suffered or omitted by it in
     good faith and  reasonably  believed  by the  Trustee to be  authorized  or
     within  the  discretion  or  rights  or  powers  conferred  upon it by this
     Agreement;

         (v) The Trustee shall not be bound to make any  investigation  into the
     facts  or  matters  stated  in  any  resolution,   certificate,  statement,
     instrument,  opinion,  report, notice,  request,  consent, order, approval,
     bond or other paper or  document,  unless  requested in writing to do so by
     Holders of Certificates  entitled to at least 25% (or such other percentage
     as is specified herein) of the Percentage  Interests of any affected Class;
     provided,  however,  that if the payment  within a  reasonable  time to the
     Trustee of the costs,  expenses or liabilities  likely to be incurred by it
     in the making of such investigation is, in the opinion of the Trustee,  not
     reasonably  assured to the  Trustee by the  security  afforded to it by the
     terms of this  Agreement,  the  Trustee may  require  reasonable  indemnity
     against such expense or liability as a condition to taking any such action.
     The  reasonable  expense of every such  investigation  shall be paid by the
     Master  Servicer or the Special  Servicer,  as  applicable,  if an Event of
     Default  shall  have  occurred  and be  continuing  relating  to the Master
     Servicer,  or the Special  Servicer,  respectively,  and  otherwise  by the
     Certificateholders requesting the investigation; and

         (vi) The Trustee may execute any of the trusts or powers  hereunder  or
     perform any duties  hereunder  either  directly or by or through  agents or
     attorneys but shall not be relieved of its obligations hereunder.

     (b) Following the Start-up Day, the Trustee shall not,  except as expressly
required by any provision of this Agreement,  accept any  contribution of assets
to the Trust Fund unless the Trustee  shall have  received an Opinion of Counsel
(the costs of obtaining such opinion to be borne by the Person  requesting  such
contribution)  to the effect that the inclusion of such assets in the Trust Fund
will not cause any of the Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to
qualify as a REMIC at any time that any  Certificates are outstanding or subject
any of the Upper-Tier  REMIC or the Lower-Tier  REMIC to any tax under the REMIC
Provisions or other  applicable  provisions  of federal,  state and local law or
ordinances.

     (c)  All  rights  of  action  under  this  Agreement  or  under  any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

     The Trustee shall have no duty to conduct any affirmative  investigation as
to the occurrence of any condition requiring the repurchase of any Mortgage Loan
by the Seller pursuant to this Agreement or the eligibility of any Mortgage Loan
for purposes of this Agreement.

     SECTION 8.03 Trustee Not Liable for  Certificates  or Mortgage  Loans.  The
recitals  contained  herein  and in the  Certificates  shall not be taken as the
statements of the Trustee, the Fiscal Agent, the Master Servicer, or the Special
Servicer,  and the Trustee,  the Fiscal Agent,  the Master  Servicer and Special
Servicer assume no responsibility for their correctness. The Trustee, the Fiscal
Agent,  the Master  Servicer and Special  Servicer  make no  representations  or
warranties  as to  the  validity  or  sufficiency  of  this  Agreement,  of  the
Certificates  or any prospectus used to offer the  Certificates  for sale or the
validity,  enforceability  or  sufficiency  of  any  Mortgage  Loan  or  related
document.  Neither the  Trustee nor the Fiscal  Agent shall at any time have any
responsibility  or liability for or with respect to the  legality,  validity and
enforceability  of any  Mortgage,  any  Mortgage  Loan,  or the  perfection  and
priority of any Mortgage or the maintenance of any such perfection and priority,
or for or with  respect to the  sufficiency  of the Trust Fund or its ability to
generate  the  payments  to be  distributed  to  Certificateholders  under  this
Agreement.  Without  limiting the foregoing,  neither the Trustee nor the Fiscal
Agent shall be liable or responsible for: the existence, condition and ownership
of any  Mortgaged  Property;  the  existence  of any  hazard or other  insurance
thereon  (other  than if the  Trustee  shall  assume  the  duties of the  Master
Servicer or the Special Servicer pursuant to Section 7.02) or the enforceability
thereof;  the  existence  of any  Mortgage  Loan or the  contents of the related
Mortgage File on any computer or other record thereof (other than if the Trustee
shall assume the duties of the Master Servicer or the Special Servicer  pursuant
to Section  7.02);  the validity of the  assignment  of any Mortgage Loan to the
Trust Fund or of any intervening  assignment;  the  completeness of any Mortgage
File (except for its review thereof  pursuant to Section 2.02);  the performance
or  enforcement of any Mortgage Loan (other than if the Trustee shall assume the
duties of the Master Servicer or the Special Servicer pursuant to Section 7.02);
the compliance by the Seller,  the Master Servicer or the Special  Servicer with
any  warranty  or  representation  made under this  Agreement  or in any related
document or the  accuracy of any such  warranty or  representation  prior to the
Trustee's receipt of notice or other discovery of any  non-compliance  therewith
or any breach  thereof;  any  investment of monies by or at the direction of the
Master Servicer or any loss resulting therefrom (other than if the Trustee shall
assume the duties of the Master  Servicer  or the Special  Servicer  pursuant to
Section 7.02), it being understood that the Trustee shall remain responsible for
any Trust Fund property that it may hold in its individual capacity; the acts or
omissions  of any of the Seller,  the Master  Servicer  or the Special  Servicer
(other than if the  Trustee  shall  assume the duties of the Master  Servicer or
Special  Servicer  pursuant to Section 7.02) or any  sub-Master  Servicer or any
Borrower;  any action of the Master Servicer or Special  Servicer (other than if
the  Trustee  shall  assume  the duties of the Master  Servicer  or the  Special
Servicer pursuant to Section 7.02) or any sub-Master  Servicer taken in the name
of the Trustee, except to the extent such action is taken at the express written
direction  of the  Trustee;  the  failure of the Master  Servicer or the Special
Servicer or any sub-Master  Servicer to act or perform any duties required of it
on  behalf of the  Trust  Fund or the  Trustee  hereunder;  or any  action by or
omission of the Trustee taken at the  instruction of the Master  Servicer or the
Special  Servicer  (other  than if the  Trustee  shall  assume the duties of the
Master  Servicer or the Special  Servicer  pursuant to Section  7.02) unless the
taking of such action is not permitted by the express  terms of this  Agreement;
provided,  however,  that the  foregoing  shall not  relieve  the Trustee of its
obligation to perform its duties as  specifically  set forth in this  Agreement.
Neither  the Trustee nor the Fiscal  Agent shall be  accountable  for the use or
application by the Seller, the Master Servicer or the Special Servicer of any of
the  Certificates  or of the  proceeds of such  Certificates,  or for the use or
application of any funds paid to the Seller,  the Master Servicer or the Special
Servicer in respect of the  assignment of the Mortgage  Loans or deposited in or
withdrawn  from  the  Collection  Account,   Lower-Tier   Distribution  Account,
Upper-Tier  Distribution Account, Class Q Distribution Account,  Excess Interest
Distribution  Account,  Lock Box Account,  Reserve  Accounts,  Interest  Reserve
Account or any other account  maintained by or on behalf of the Master  Servicer
or the  Special  Servicer,  other than any funds  held by the  Trustee or Fiscal
Agent,  as  applicable.  Neither  the  Trustee  nor the Fiscal  Agent shall have
responsibility for filing any financing or continuation  statement in any public
office at any time or to  otherwise  perfect or maintain the  perfection  of any
security interest or lien granted to it hereunder (unless the Trustee shall have
become the successor Master Servicer) or to record this Agreement. In making any
calculation  hereunder  which  includes  as a  component  thereof the payment or
distribution  of  interest  for a stated  period at a stated rate "to the extent
permitted by  applicable  law," the Trustee shall assume that such payment is so
permitted unless a Responsible  Officer of the Trustee has actual knowledge,  or
receives  an Opinion  of Counsel  (at the  expense of the Person  asserting  the
impermissibility) to the effect that such payment is not permitted by applicable
law.

     SECTION 8.04 Trustee May Own  Certificates.  The Trustee,  the Fiscal Agent
and any agent of the Trustee or Fiscal Agent in its  individual  capacity or any
other  capacity  may become the owner or pledgee of  Certificates,  and may deal
with the Seller and the Master Servicer in banking  transactions,  with the same
rights it would have if it were not Trustee, Fiscal Agent or such agent.

     SECTION 8.05 Payment of Trustee Fees and Expenses; Indemnification.

     (a) The  Trustee  or any  successor  Trustee  shall  be  entitled,  on each
Distribution  Date,  to the  Trustee  Fee  (which  shall not be  limited  by any
provision of law in regard to the compensation of a trustee of an express trust)
for all services  rendered by the Trustee in the  execution of the trusts hereby
created  and in the  exercise  and  performance  of any of the powers and duties
hereunder of the Trustee,  which  Trustee Fee shall be paid to the Trustee prior
to  the   distribution   on   such   Distribution   Date  of   amounts   to  the
Certificateholders.  In  the  event  that  the  Trustee  assumes  the  servicing
responsibilities  of the  Master  Servicer  or the  Special  Servicer  hereunder
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer  or  the  Special  Servicer,  the  Trustee  shall  be  entitled  to the
compensation to which the Master Servicer or the Special  Servicer,  as the case
may be, would have been entitled.

     (b) The Trustee and the Fiscal  Agent shall each be paid or  reimbursed  by
the Trust Fund upon its request for all reasonable  expenses,  disbursements and
advances  incurred or made by the Trustee or the Fiscal Agent pursuant to and in
accordance  with  any  of  the  provisions  of  this  Agreement  (including  the
reasonable compensation and the expenses and disbursements of its counsel and of
all  persons  not  regularly  in its  employ) to the extent  such  payments  are
"unanticipated  expenses"  as  described  in clause (d)  below,  except any such
expense,  disbursement or advance as may arise from its negligence or bad faith;
provided,  however, that, subject to the last paragraph of Section 8.01, neither
the  Trustee  nor the Fiscal  Agent  shall  refuse to perform  any of its duties
hereunder  solely as a result of the  failure to be paid the Trustee Fee and the
Trustee's expenses or any sums due to the Fiscal Agent.

     The Master Servicer and the Special  Servicer  covenant and agree to pay or
reimburse the Trustee for the reasonable out-of-pocket expenses incurred or made
by the Trustee in connection with any transfer of the servicing responsibilities
of  the  Master  Servicer  or the  Special  Servicer,  respectively,  hereunder,
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer or the Special  Servicer,  in accordance  with any of the provisions of
this Agreement (and including the reasonable fees and expenses and disbursements
of its counsel and all other  persons not  regularly in its employ),  except any
such expense,  disbursement  or advance as may arise from the  negligence or bad
faith of the Trustee.

     (c) Each of the Paying Agent, the Certificate Registrar, the Custodian, the
Seller,  the Master Servicer and the Special  Servicer  (each, an  "Indemnifying
Party") shall  indemnify  the Trustee and the Fiscal Agent and their  respective
Affiliates  and each of the  directors,  officers,  employees  and agents of the
Trustee, the Fiscal Agent and their respective Affiliates (each, an "Indemnified
Party"),  and hold each of them  harmless  against any and all  claims,  losses,
damages, penalties, fines, forfeitures,  reasonable and necessary legal fees and
related  costs,  judgments,  and any other  costs,  fees and  expenses  that the
Indemnified  Party may sustain in  connection  with this  Agreement  (including,
without limitation, reasonable fees and disbursements of counsel incurred by the
Indemnified Party in any action or proceeding between the Indemnifying Party and
the Indemnified  Party or between the  Indemnified  Party and any third party or
otherwise)  related  to  each  such  Indemnifying   Party's  respective  willful
misconduct, bad faith, fraud and/or negligence in the performance of each of its
respective duties hereunder or by reason of reckless disregard of its respective
obligations and duties hereunder  (including in the case of the Master Servicer,
any agent of the Master Servicer or sub-Master Servicer).

     (d) The Trust Fund shall indemnify each Indemnified Party from, and hold it
harmless  against,  any  and  all  losses,   liabilities,   damages,  claims  or
unanticipated  expenses  (including,  without  limitation,  reasonable  fees and
disbursements  of counsel  incurred  by the  Indemnified  Party in any action or
proceeding  between the Indemnifying  Party and the Indemnified Party or between
the  Indemnified  Party and any third party or otherwise)  arising in respect of
this Agreement or the  Certificates,  in each case to the extent and only to the
extent,  such payments are expressly  reimbursable under this Agreement,  or are
unanticipated  expenses (as defined below),  other than (i) those resulting from
the negligence,  fraud, bad faith or willful misconduct of the Indemnified Party
and (ii) those as to which such Indemnified Party is entitled to indemnification
pursuant to Section 8.05(c). The term "unanticipated expenses" shall include any
fees, expenses and disbursement of any separate trustee or co-trustee  appointed
hereunder,  only to the extent such fees,  expenses and  disbursements  were not
reasonably  anticipated  as of the Closing  Date,  and the losses,  liabilities,
damages,  claims or incremental expenses (including  reasonable attorneys' fees)
incurred or advanced by an  Indemnified  Party in connection  with (i) a default
under any Mortgage Loan and (ii) any litigation  arising out of this  Agreement,
including,  without  limitation,  under  Section 2.03,  Section 3.10,  the third
paragraph  of  Section  3.11,  Section  4.05  and  Section  7.01.  The  right of
reimbursement  of the  Indemnified  Parties under this Section  8.05(d) shall be
senior to the rights of all Certificateholders.

     (e)  Notwithstanding  anything  herein to the  contrary,  this Section 8.05
shall survive the  termination or maturity of this Agreement or the  resignation
or removal of the  Trustee or the Fiscal  Agent,  as the case may be, as regards
rights  accrued  prior to such  resignation  or removal and (with respect to any
acts or omissions during their respective  tenures) the resignation,  removal or
termination of the Master Servicer,  the Special Servicer, the Paying Agent, the
Certificate Registrar or the Custodian.

     (f) This Section 8.05 shall be expressly  construed to include,  but not be
limited to, such indemnities,  compensation, expenses, disbursements,  advances,
losses,  liabilities,  damages  and the like,  as may  pertain  or relate to any
environmental law or environmental matter.

     SECTION 8.06 Eligibility  Requirements for Trustee.  The Trustee  hereunder
shall at all times be a corporation or association  organized and doing business
under the laws of any state or the United  States of America,  authorized  under
such laws to exercise  corporate  trust powers and to accept the trust conferred
under  this  Agreement,  having  a  combined  capital  and  surplus  of at least
$50,000,000  and a rating on its unsecured  long-term  debt of at least "BBB" by
Fitch and S&P (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 S&P the  rating  on the
unsecured  long term debt of the Trustee  must be at least "AA" by Fitch and S&P
or meet  different  standards  provided  that  each  Rating  Agency  shall  have
confirmed in writing that such different  standards would not, in and of itself,
result in a downgrade,  qualification  or withdrawal of the then current ratings
assigned to the  Certificates)  and subject to  supervision  or  examination  by
federal or state  authority and shall not be an Affiliate of the Master Servicer
(except  during any period when the Trustee has assumed the duties of the Master
Servicer  pursuant to Section  7.02);  provided that,  notwithstanding  that the
long-term unsecured debt of LaSalle National Bank and ABN AMRO Bank N.V. are not
rated by Fitch,  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 Master Servicer and the Special Servicer in writing that
LaSalle National Bank is no longer exempt from the foregoing rating requirements
imposed by this sentence.  If a corporation or association  publishes reports of
condition  at least  annually,  pursuant  to law or to the  requirements  of the
aforesaid supervising or examining authority,  then for purposes of this Section
the combined capital and surplus of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In the event that the place of  business  from which the Trustee
administers the Trust Fund is a state or local  jurisdiction  that imposes a tax
on the Trust Fund or the net income of a REMIC  (other than a tax  corresponding
to a tax imposed under the REMIC  Provisions)  the Trustee shall elect either to
(i) resign  immediately  in the manner and with the effect  specified in Section
8.07,  (ii) pay such tax from its own funds and  continue  as  Trustee  or (iii)
administer  the Trust  Fund from a state  and local  jurisdiction  that does not
impose such a tax. In case at any time the Trustee shall cease to be eligible in
accordance  with the  provisions  of this  Section,  the  Trustee  shall  resign
immediately in the manner and with the effect specified in Section 8.07.

     SECTION 8.07 Resignation and Removal of the Trustee. The Trustee may at any
time resign and be discharged  from the trusts hereby  created by giving written
notice thereof to the Seller,  the Master Servicer and each Rating Agency.  Upon
such notice of  resignation,  the Fiscal Agent shall also be deemed to have been
removed and, accordingly, the Master Servicer shall promptly appoint a successor
Trustee,  the  appointment  of which would not, as  evidenced  in writing by the
Rating  Agencies  (other  than S&P),  in and of itself,  result in a  downgrade,
qualification  or  withdrawal  of  the  then  current  ratings  assigned  to the
Certificates,  and a  successor  Fiscal  Agent  (if  necessary  to  satisfy  the
requirements  contained  in Section  8.06),  the  appointment  of which,  if the
successor  Trustee is not rated by each Rating  Agency in one of its two highest
long-term debt rating categories,  would not, as evidenced in writing, in and of
itself,  result in a downgrade,  qualification or withdrawal of the then current
ratings  assigned to the  Certificates,  by written  instrument,  in triplicate,
which instrument shall be delivered to the resigning Trustee, with a copy to the
Fiscal Agent deemed  removed,  and the successor  Trustee and  successor  Fiscal
Agent.  If no successor  Trustee and  successor  Fiscal Agent shall have been so
appointed and have accepted  appointment within 30 days after the giving of such
notice of resignation,  the resigning  Trustee and the Fiscal Agent may petition
any court of competent  jurisdiction for the appointment of a successor  Trustee
and  successor  Fiscal  Agent.  The Trustee will bear all  reasonable  costs and
expenses of each other party hereto and each Rating  Agency in  connection  with
such resignation.

     If at any time the Trustee  shall cease to be eligible in  accordance  with
the  provisions of Section 8.06 and shall fail to resign after  written  request
therefor by the Seller or Master  Servicer,  or if at any time the Trustee shall
become  incapable of acting,  or shall be adjudged  bankrupt or insolvent,  or a
receiver of the Trustee or of its  property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation,  conservation or liquidation, or upon
a  confirmation  in writing by Fitch that not  terminating  the Trustee,  or the
Fiscal Agent,  as applicable,  would, in and of itself,  cause the  then-current
rating  assigned to any Class of  Certificates  to be  qualified,  withdrawn  or
downgraded,  then the Seller may remove  the  Trustee  and the Fiscal  Agent and
promptly  appoint a successor  Trustee  and  successor  Fiscal  Agent by written
instrument,  which shall be  delivered  to the  Trustee and the Fiscal  Agent so
removed and to the successor Trustee and the successor Fiscal Agent. The Holders
of  Certificates  entitled  to more than 50% of the Voting  Rights of all of the
Certificates  may at any time remove the  Trustee and the Fiscal  Agent (and any
removal of the Trustee shall be deemed to be a removal also of the Fiscal Agent)
and appoint a successor  Trustee and, if  necessary,  successor  Fiscal Agent by
written instrument or instruments, in seven originals, signed by such Holders or
their  attorneys-in-fact duly authorized,  one complete set of which instruments
shall be delivered to the Seller,  one complete set to the Master Servicer,  one
complete  set to the Trustee so removed,  one  complete  set to the Fiscal Agent
deemed removed,  one complete set to the successor  Trustee so appointed and one
complete set to any successor Fiscal Agent so appointed.

     In the event of removal of the Trustee, the Fiscal Agent shall be deemed to
have been removed.

     In the event that the  Trustee  or Fiscal  Agent is  terminated  or removed
pursuant to this  Section  8.07,  all of its rights and  obligations  under this
Agreement and in and to the Mortgage Loans shall be  terminated,  other than any
rights or  obligations  that accrued  prior to the date of such  termination  or
removal  (including  the right to receive all fees,  expenses and other  amounts
accrued or owing to it under this  Agreement,  plus interest at the Advance Rate
on all such amounts  until  received to the extent such amounts bear interest as
provided in this  Agreement,  with respect to periods  prior to the date of such
termination or removal).

     Any  resignation or removal of the Trustee and Fiscal Agent and appointment
of a successor  Trustee and, if such trustee is not rated by each Rating  Agency
in one of its two highest long-term debt rating  categories,  a successor Fiscal
Agent  pursuant to any of the  provisions  of this Section 8.07 shall not become
effective  until  acceptance of  appointment  by the  successor  Trustee and, if
necessary, successor Fiscal Agent as provided in Section 8.08.

     SECTION 8.08 Successor Trustee and Fiscal Agent.

     (a) Any  successor  Trustee and any  successor  Fiscal  Agent  appointed as
provided in Section 8.07 shall execute,  acknowledge  and deliver to the Seller,
the Master Servicer and to the predecessor Trustee and predecessor Fiscal Agent,
as the case may be,  instruments  accepting  their  appointment  hereunder,  and
thereupon the resignation or removal of the predecessor  Trustee and predecessor
Fiscal Agent shall become  effective  and such  successor  Trustee and successor
Fiscal Agent,  without any further act, deed or  conveyance,  shall become fully
vested with all the rights,  powers,  duties and  obligations of its predecessor
hereunder,  with the like  effect as if  originally  named as  Trustee or Fiscal
Agent  herein,  provided  that the  appointment  of such  successor  Trustee and
successor Fiscal Agent shall not, as evidenced in writing by each Rating Agency,
result in a downgrade,  qualification  or withdrawal of the then current ratings
assigned to the  Certificates.  The  predecessor  Trustee  shall  deliver to the
successor  Trustee all Mortgage Files and related  documents and statements held
by it hereunder,  and the Seller and the  predecessor  Trustee shall execute and
deliver such  instruments and do such other things as may reasonably be required
for more fully and certainly vesting and confirming in the successor Trustee all
such rights,  powers, duties and obligations.  No successor Trustee shall accept
appointment  as  provided  in  this  Section  8.08  unless  at the  time of such
acceptance  such  successor  Trustee shall be eligible  under the  provisions of
Section 8.06.

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

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section  8.08,  the Seller shall mail notice of the  succession  of such Trustee
hereunder  to all Holders of  Certificates  at their  addresses  as shown in the
Certificate  Register.  If the Seller  fails to mail such notice  within 10 days
after acceptance of appointment by the successor Trustee,  the successor Trustee
shall cause such notice to be mailed at the expense of the Seller.

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

     SECTION 8.09 Merger or Consolidation of Trustee. Any corporation into which
the Trustee may be merged or converted or with which it may be  consolidated  or
any corporation resulting from any merger,  conversion or consolidation to which
the  Trustee  shall  be a  party,  or  any  corporation  succeeding  to  all  or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee  hereunder,  provided  that such  corporation  shall be
eligible under the  provisions of Section 8.06,  without the execution or filing
of any  paper  or any  further  act on the  part of any of the  parties  hereto,
anything herein to the contrary notwithstanding.

     SECTION 8.10 Appointment of Co-Trustee or Separate Trustee. Notwithstanding
any other provisions  hereof,  at any time, for the purpose of meeting any legal
requirements of any jurisdiction in which any part of the Trust Fund or property
securing the same may at the time be located,  the Seller and the Trustee acting
jointly  shall have the power and shall execute and deliver all  instruments  to
appoint  one or more  Persons  approved by the Trustee to act (at the expense of
the Trustee) as co-trustee or co-trustees, jointly with the Trustee, or separate
trustee or separate trustees,  of all or any part of the Trust Fund, and to vest
in such Person or Persons,  in such  capacity,  such title to the Trust Fund, or
any part  thereof,  and,  subject to the other  provisions of this Section 8.10,
such  powers,  duties,  obligations,  rights  and  trusts as the  Seller and the
Trustee may  consider  necessary  or  desirable.  If the Seller  shall not be in
existence or shall not have joined in such appointment  within 15 days after the
receipt by it of a request  so to do, or in case an Event of Default  shall have
occurred and be continuing,  the Trustee alone shall have the power to make such
appointment.  Except  as  required  by  applicable  law,  the  appointment  of a
co-trustee   or  separate   trustee   shall  not  relieve  the  Trustee  of  its
responsibilities,  obligations  and  liabilities  hereunder.  No  co-trustee  or
separate trustee hereunder shall be required to meet the terms of eligibility as
a successor  Trustee  under  Section 8.06  hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section 8.10, all rights,  powers,  duties and obligations  conferred or
imposed upon the Trustee  shall be  conferred  or imposed upon and  exercised or
performed by the Trustee and such  separate  trustee or  co-trustee  jointly (it
being  understood that such separate  trustee or co-trustee is not authorized to
act separately  without the Trustee  joining in such act),  except to the extent
that under any law of any  jurisdiction  in which any particular act or acts are
to be  performed  (whether as Trustee  hereunder  or as  successor to the Master
Servicer hereunder),  the Trustee shall be incompetent or unqualified to perform
such act or acts,  in which event such rights,  powers,  duties and  obligations
(including the holding of title to the Trust Fund or any portion  thereof in any
such jurisdiction)  shall be exercised and performed by such separate trustee or
co-trustee solely at the direction of the Trustee.

     No trustee under this Agreement shall be personally liable by reason of any
act or omission of any other  trustee under this  Agreement.  The Seller and the
Trustee acting  jointly may at any time accept the  resignation of or remove any
separate  trustee or co-trustee,  or if the separate trustee or co-trustee is an
employee of the Trustee,  the Trustee acting alone may accept the resignation of
or remove any separate trustee or co-trustee.

     Any notice,  request or other  writing given to the Trustee shall be deemed
to have been given to each of the then  separate  trustees and  co-trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article  VIII.  Every such  instrument  shall be filed with the Trustee.
Each  separate  trustee  and  co-trustee,  upon  its  acceptance  of the  trusts
conferred,  shall be  vested  with the  estates  or  property  specified  in its
instrument of appointment, either jointly with the Trustee or separately, as may
be  provided  therein,   subject  to  all  the  provisions  of  this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  In no
event shall any such separate trustee or co-trustee be entitled to any provision
relating to the conduct of, affecting the liability of, or affording  protection
to, such separate  trustee or co-trustee that imposes a standard of conduct less
stringent  than  that  imposed  on  the  Trustee  hereunder,  affording  greater
protection  than that  afforded to the Trustee  hereunder or providing a greater
limit on liability than that provided to the Trustee hereunder.

     Any separate trustee or co-trustee may, at any time, constitute the Trustee
its agent or attorney-in-fact,  with full power and authority, to the extent not
prohibited by law, to do any lawful act under or in respect of this Agreement on
its behalf and in its name.  If any separate  trustee or  co-trustee  shall die,
become  incapable  of  acting,  resign  or  be  removed,  all  of  its  estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

     SECTION 8.11 Fiscal Agent Appointed; Concerning the Fiscal Agent.

     (a) The Trustee  hereby  appoints ABN AMRO Bank N.V. as the initial  Fiscal
Agent  hereunder for the purposes of exercising and  performing the  obligations
and duties imposed upon the Fiscal Agent hereunder.  The Fiscal Agent undertakes
to  perform  such  duties  and only such  duties as are  specifically  set forth
hereunder.

     (b) No provision of this Agreement shall be construed to relieve the Fiscal
Agent from  liability  for its own  negligent  failure to act or its own willful
misfeasance or for a breach of a representation  or warranty  contained  herein;
provided, however, that (i) the duties and obligations of the Fiscal Agent shall
be determined  solely by the express  provisions of this  Agreement,  the Fiscal
Agent  shall  not be  liable  except  for the  performance  of such  duties  and
obligations,  no  implied  covenants  or  obligations  shall be read  into  this
Agreement  against the Fiscal Agent and, in the absence of bad faith on the part
of the Fiscal Agent, the Fiscal Agent may conclusively rely, as to the truth and
correctness  of the  statements  or  conclusions  expressed  therein,  upon  any
resolutions,  certificates,  statements, opinions, reports, documents, orders or
other  instruments  furnished  to the  Fiscal  Agent by the  Seller,  the Master
Servicer,  the  Special  Servicer  or the Trustee and which on their face do not
contradict the requirements of this Agreement, and (ii) the provisions of clause
(ii) of Section 8.01(c) shall apply to the Fiscal Agent.

     SECTION  8.12   Controlling   Certificateholders   and  Controlling   Class
Representative.

     (a) Each Controlling  Certificateholder  is hereby deemed to have agreed by
virtue of its purchase of a  Certificate  to provide its name and address to the
Trustee and to notify the  Trustee of the  transfer  of any  Certificate  of the
Controlling  Class, the selection of a Controlling  Class  Representative or the
resignation  or removal  thereof.  Any  Certificateholder  at any time appointed
Controlling  Class  Representative  is hereby deemed to have agreed by virtue of
its purchase of a Certificate to notify the Trustee when such  Certificateholder
is appointed Controlling Class Representative and when it is removed or resigns.
Upon receipt of such notice, the Trustee will notify the Special Servicer of the
identity of the Controlling Class  Representative and any resignation or removal
thereof.

     (b) Within thirty (30) days of the Closing  Date,  the Trustee shall notify
the  Certificateholders  of  the  Controlling  Class  that  they  may  select  a
Controlling Class Representative for purposes of Section 3.27 of this Agreement.
Such notice shall set forth the process  established  by the Trustee in order to
select a Controlling Class Representative.

     (c) Once a Controlling Class  Representative  has been selected pursuant to
clause (b) above, each of the Master Servicer, the Special Servicer, the Seller,
the  Trustee  and  each  other   Certificateholder   (or  Beneficial  Owner,  if
applicable) shall be entitled to rely on such selection unless a majority of the
Certificateholders of the Controlling Class, by Certificate Principal Amount, or
such Controlling Class  Representative  shall have notified the Trustee and each
other Certificateholder of the Controlling Class, in writing, of the resignation
of such Controlling  Class  Representative or the selection of a new Controlling
Class   Representative.   Upon   the   resignation   of  a   Controlling   Class
Representative,   the  Trustee  shall  request  the  Certificateholders  of  the
Controlling Class to select a new Controlling Class Representative.

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

     (e) Until it receives  notice to the contrary each of the Master  Servicer,
the  Special  Servicer  and the  Trustee  shall be  entitled to rely on the most
recent  notification with respect to the identity of the  Certificateholders  of
the Controlling Class and the Controlling Class Representative.

     (f) The  Controlling  Class  Representative  will have no  liability to the
Certificateholders  for any action taken,  or for refraining  from the taking of
any action, in good faith pursuant to this Agreement,  or for error in judgment;
provided,  however,  that  the  Controlling  Class  Representative  will  not be
protected  against any liability  which would  otherwise be imposed by reason of
willful misfeasance,  bad faith or negligence in the performance of duties or by
reason of reckless disregard of obligations or duties.

     (g) By its acceptance of a  Certificate,  each  Certificateholder  shall be
deemed  to  have  confirmed  its   understanding   that  the  Controlling  Class
Representative  may take  actions that favor the interest of one or more Classes
of the  Certificates  over  other  Classes  of the  Certificates,  and  that the
Controlling Class  Representative  may have special  relationships and interests
that  conflict  with those of holders of some Classes of the  Certificate;  and,
absent  willful  misfeasance,  bad  faith  or  negligence  on  the  part  of the
Controlling Class Representative, each Certificateholder shall be deemed to have
agreed to take no action against the Controlling Class  Representative or any of
its officers, directors,  employees,  principals or agents as a result of such a
special relationship or conflict.


                                   ARTICLE IX

                  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE

     SECTION 9.01 Termination; Optional Mortgage Loan Purchase.

     (a) The respective obligations and responsibilities of the Master Servicer,
the Special  Servicer,  the Seller,  the  Trustee and the Fiscal  Agent  created
hereby  with  respect to the  Certificates  (other than the  obligation  to make
certain  payments  and  to  send  certain  notices  to   Certificateholders   as
hereinafter set forth) shall terminate  immediately  following the occurrence of
the last action required to be taken by the Trustee  pursuant to this Article IX
on the Termination  Date;  provided,  however,  that in no event shall the trust
created hereby continue beyond the expiration of twenty-one years from the death
of the  last  survivor  of the  descendants  of  Joseph  P.  Kennedy,  the  late
ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

     (b) The Upper-Tier  REMIC and the Lower-Tier  REMIC shall be terminated and
the assets of the Trust Fund with  respect to the Trust  REMICs shall be sold or
otherwise  disposed  of in  connection  therewith,  only  pursuant to a "plan of
complete liquidation" within the meaning of Code Section 860F(a)(4)(A) providing
for the actions  contemplated  by the  provisions  hereof  pursuant to which the
applicable  Notice of Termination is given and requiring that the assets of each
of the Upper-Tier REMIC and the Lower-Tier REMIC shall be sold for cash and that
each such REMIC shall  terminate on a Distribution  Date occurring not more than
90 days following the date of adoption of the plan of complete liquidation.  For
purposes of this Section  9.01(b),  the Notice of Termination  given pursuant to
Section  9.01(c)  shall   constitute  the  adoption  of  the  plan  of  complete
liquidation  as of the date such notice is given,  which date shall be specified
by the Master Servicer in the final federal income tax returns of the Upper-Tier
REMIC and the Lower-Tier REMIC. Notwithstanding the termination of the REMICs or
the Trust  Fund,  the  Trustee  shall be  responsible  for  filing the final Tax
Returns for the REMICs and applicable income tax or information  returns for the
Grantor Trust for the period ending with such  termination,  and shall  maintain
books and  records  with  respect to the REMICs  and the  Grantor  Trust for the
period for which it maintains its own tax returns or other reasonable period.

     (c) The Holders at the  Controlling  Class  representing  greater  than 50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer as of
                  the date not  more  than 30 days  prior to the last day of the
                  month preceding such Distribution Date;

                           (C) all unpaid  interest  accrued  on such  principal
                  balance of each such Mortgage Loan (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
                  Interest Accrual Period preceding such Distribution Date;

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

         (ii) the  aggregate  fair market  value of the  Mortgage  Loans and all
     other property  acquired in respect of any Mortgage Loan on the last day of
     the month preceding such Distribution Date, as determined by an Independent
     appraiser  acceptable to the Master  Servicer as of a date not more than 30
     days prior to the last day of the month preceding such  Distribution  Date,
     together with one month's interest thereon at the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to this  Agreement or by the
Trust Fund in  connection  with the  purchase  of the  Mortgage  Loans and other
assets of the Trust Fund pursuant to this Section  9.01(c) shall be borne by the
party exercising its purchase rights hereunder. The Trustee shall be entitled to
rely conclusively on any determination made by an Independent appraiser pursuant
to this subsection (c).

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

     (d) If the  Trust  Fund  has not been  previously  terminated  pursuant  to
subsection  (c) of this Section  9.01,  the Trustee  shall  determine as soon as
practicable the Distribution Date on which the Trustee  reasonably  anticipates,
based on information with respect to the Mortgage Loans  previously  provided to
it, that the final  distribution  will be made (i) to the Holders of outstanding
Regular  Certificates,  and to the Trustee in respect of the Lower-Tier  Regular
Interests,  notwithstanding  that  such  distribution  may  be  insufficient  to
distribute in full an amount equal to the remaining Certificate Principal Amount
of each such Certificate,  Lower-Tier  Regular  Interest,  together with amounts
required to be distributed on such Distribution Date pursuant to Section 4.01 or
(ii) if no such Regular Certificates are then outstanding, to the Holders of the
Class LR Certificates of any amount  remaining in the Collection  Account or the
Lower-Tier  Distribution Account, 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, (iii) to the holders of the Class Q Certificates,  of any amount
remaining in the Class Q Distribution  Account,  including any remaining amounts
attributable to the AIMCO  Multifamily  Pool  Conditional  Debt, (iv) to Goldman
Group or its designee and remaining  amounts  attributable  to the  Reinvestment
Enhancement  Instrument  or the  Reinvestment  Reserve  Account,  and (v) to the
holders of  Certificates  entitled to receive  Excess  Interest,  as provided in
Section  2.06(b),  of any amount  remaining in the Excess Interest  Distribution
Account.

     (e) Notice of any  termination  of the Trust Fund  pursuant to this Section
9.01 shall be mailed by the Trustee to affected  Certificateholders  with a copy
to the Master  Servicer and each Rating Agency at their  addresses  shown in the
Certificate  Registrar  as soon as  practicable  after the  Trustee  shall  have
received,  given or been deemed to have received a Notice of Termination  but in
any event not more than thirty  days,  and not less than ten days,  prior to the
Anticipated  Termination  Date.  The notice  mailed by the  Trustee to  affected
Certificateholders shall:

         (i)  specify  the  Anticipated  Termination  Date on  which  the  final
     distribution  is anticipated to be made to Holders of  Certificates  of the
     Classes specified therein;

         (ii)   specify the amount of any such final distribution, if known; and

         (iii) state that the final distribution to  Certificateholders  will be
     made only upon  presentation and surrender of Certificates at the office of
     the Paying Agent therein specified.

     If the Trust Fund is not terminated on any Anticipated Termination Date for
any reason,  the Trustee  shall  promptly  mail notice  thereof to each affected
Certificateholder.

     (f) Any  funds not  distributed  on the  Termination  Date  because  of the
failure of any  Certificateholders  to tender  their  Certificates  shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination  Date has been given pursuant
to this Section 9.01 shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final payment thereof in accordance with this Section 9.01.


                                    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 Class Q, Class R and Class LR Certificates or Holders of
any Class of  Certificates  no longer held through a Depository and instead held
in  registered,  definitive  form  shall be deemed to have been given upon being
sent by first class mail, postage prepaid) as follows:

     If to the Trustee, to:

                           LaSalle National Bank
                           135 South LaSalle Street
                           Suite 1625
                           Chicago, Illinois  60674-4107
                           Attention:  Asset-Backed Securities
                                       Trust Securities Group, 
                                       GS Mortgage Securities
                                       Corporation II, Series 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, Illinois  60674-4107
                           Attention:  Asset-Backed Securities
                                       Trust Services Group, 
                                       GS Mortgage Securities
                                       Corporation II, Series 1998-C1

     If to the Seller, to:

                           GS Mortgage Securities Corporation II
                           85 Broad Street
                           New York, New York  10004
                           Attention:  Marvin J. Kabatznick

     With a copy to:

                           Jay Strauss, Esq.

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

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

     With a copy to:

                           CMBS Manager
                           GMAC Commercial Mortgage Corporation
                           150 South Wacker, Suite 2800
                           Chicago, Illinois 60606
                           Attention: Gary Severyn

     If to the Underwriter, to:

                           Goldman, Sachs & Co.
                           85 Broad Street
                           New York, New York  10004
                           Attention: Rolf Edwards

     With a copy to:

                           Jay Strauss, Esq.

     If to GSMC, to:

                           Goldman Sachs Mortgage Company
                           85 Broad Street
                           New York, New York  10004
                           Attention: Rolf Edwards

     With a copy to:

                           Jay Strauss, Esq.

     If to ACLI, to:

                           AMRESCO Capital Limited, Inc.
                           700 North Pearl Street
                           Suite 2400, LB 342
                           Dallas, Texas 75201-7424
                           Attention: Ed Hurley

     If to ACMFLP, to:

                           AMRESCO Capital Limited, Inc.
                           700 North Pearl Street
                           Suite 2400, LB 342
                           Dallas, Texas 75201-7424
                           Attention: Ed Hurley

     If to Falcon, to:

                           Falcon Financial, LLC
                           2015 West Main Street
                           Stamford, Connecticut 06902
                           Attention: David Karp

     If to any Certificateholder, to:

                           the address set forth in the Certificate Register,

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.

     SECTION  10.05  Severability  of  Provisions.  If any  one or  more  of the
covenants,  agreements,  provisions or terms of this Agreement  shall be for any
reason whatsoever held invalid, then, to the extent permitted by applicable law,
such covenants,  agreements,  provisions or terms shall be deemed severable from
the remaining covenants,  agreements,  provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the other provisions of
this Agreement or of the Certificates or the rights of the Holders thereof.

     SECTION 10.06 Notice to the Seller and Each Rating Agency.

     (a) The Trustee  shall use its best efforts to promptly  provide  notice to
the Seller and each Rating Agency with respect to each of the following of which
a Responsible Officer of the Trustee has actual knowledge:

          (i) any material change or amendment to this Agreement;

          (ii) the occurrence of any Event of Default that has not been cured;

          (iii) the merger,  consolidation,  resignation  or  termination of the
     Master Servicer, Special Servicer, the Trustee or Fiscal Agent;

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

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

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

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

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

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

          (x) any material damage to a Mortgaged Property.

     (b) The Master  Servicer  (or the Trustee  with respect to item (iv) below)
shall promptly furnish to each Rating Agency copies of the following:

          (i)  each of its  annual  statements  as to  compliance  described  in
     Section 3.14;

          (ii) each of its  annual  independent  public  accountants'  servicing
     reports described in Section 3.15;

          (iii)  upon  request,  a copy of each  operating  and other  financial
     statements,  rent rolls, occupancy reports, and sales reports to the extent
     such information is required to be delivered under a Mortgage Loan, in each
     case to the extent collected pursuant to Section 3.03;

          (iv) each report to  Certificateholders  described in Section 4.02 and
     Section 3.20; and

          (v) upon request,  each inspection  report prepared in connection with
     any inspection conducted pursuant to Section 3.19.

     (c) The  Master  Servicer  shall  furnish  each  Rating  Agency  with  such
information with respect to the Trust Fund, any Mortgaged  Property,  a Borrower
and a non-performing  or Specially  Serviced Mortgage Loan as such Rating Agency
shall  reasonably  request and which the Master Servicer can reasonably  obtain.
The  Rating  Agencies  shall not be charged  any fee or  expense  in  connection
therewith.

     (d) Notices to each Rating Agency shall be addressed as follows:

                  Fitch IBCA, Inc.
                  One State Street Plaza, 31st Floor
                  New York, New York  10004
                  Attention:  Commercial Mortgage Surveillance

                  Standard & Poor's Rating Services
                  26 Broadway
                  New York, New York  10004
                  Attention: Commercial Mortgage Surveillance Group

or in each case to such  other  address as any Rating  Agency  shall  specify by
written notice to the parties hereto.

     SECTION 10.07 Amendment.  This Agreement or any Custodial  Agreement may be
amended  from time to time by the  Seller,  the  Master  Servicer,  the  Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein or therein  that may be defective  or  inconsistent  with any
other provisions herein or therein,  (iii) to amend any provision thereof to the
extent  necessary or desirable to maintain the status of each of the  Upper-Tier
REMIC and  Lower-Tier  REMIC as a REMIC,  or to prevent  the  imposition  of any
material state or local taxes; (iv) to amend or supplement any provisions herein
or therein that shall not adversely affect in any material respect the interests
of any  Certificateholder  not consenting thereto, as evidenced in writing by an
Opinion of Counsel, at the expense of the party requesting such amendment, or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the  then-current  ratings  assigned  to  the  Certificates,  (v)  to  amend  or
supplement  any  provisions  therein to the extent  necessary  or  desirable  to
maintain  the ratings  assigned to each of the Classes of  Certificates  by each
Rating  Agency or (vi) to make any other  provisions  with respect to matters or
questions arising under this Agreement, which shall not be inconsistent with the
provisions of this  Agreement and will not result in a downgrade,  qualification
or  withdrawal  of the then  current  rating or  ratings  then  assigned  to any
outstanding  Class of  Certificates,  as  confirmed  by each  Rating  Agency  in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend this Agreement to modify, eliminate or add to
any of its  provisions  to such extent as shall be  necessary  to  maintain  the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     This Agreement or any Custodial  Agreement may also be amended from time to
time by the Seller, the Master Servicer,  the Special Servicer,  the Trustee and
the Fiscal  Agent with the consent of the Holders of  Certificates  representing
not less than 66-2/3% of the Percentage  Interests of each Class of Certificates
affected  by the  amendment  for the  purpose  of adding  any  provisions  to or
changing in any manner or eliminating any of the provisions of this Agreement or
of  modifying  in any  manner the  rights of the  Certificateholders;  provided,
however, that no such amendment shall:

         (i)  reduce in any  manner  the  amount  of, or delay  the  timing  of,
     payments on any  Certificate  without the consent of all the holders of all
     Certificates  representing all Percentage Interests of the Class or Classes
     affected thereby;

         (ii) change the percentages of Voting Rights of Holders of Certificates
     which are  required  to  consent  to any  action  or  inaction  under  this
     Agreement,   without  the  consent  of  the  Holders  of  all  Certificates
     representing  all of  the  Percentage  Interest  of the  Class  or  Classes
     affected hereby;

         (iii) alter the  Servicing  Standard or the  obligations  of the Master
     Servicer,  the Special Servicer,  the Trustee or the Fiscal Agent to make a
     P&I Advance or Property Advance, as applicable,  without the consent of the
     Holders of all Certificates representing all of the Percentage Interests of
     the Class or Classes affected thereby; or

         (iv) amend any section  hereof which  relates to the  amendment of this
     Agreement  without  the  consent  of all the  holders  of all  Certificates
     representing  all  Percentage  Interests  of the Class or Classes  affected
     thereby.

     In the event that neither the Seller nor any successor thereto,  if any, is
in existence, any amendment under this Section 10.07 shall be effective with the
consent of the Trustee,  the Fiscal Agent, and the Master Servicer,  in writing,
and to the extent  required by this Section,  the  Certificateholders.  Promptly
after the execution of any amendment,  the Master  Servicer shall forward to the
Trustee and the Trustee shall furnish  written  notification of the substance of
such amendment to each Certificateholder and each Rating Agency. It shall not be
necessary  for the consent of  Certificateholders  under this  Section  10.07 to
approve  the  particular  form  of  any  proposed  amendment,  but it  shall  be
sufficient if such consent shall  approve the substance  thereof.  The method of
obtaining  such consents and of evidencing  the  authorization  of the execution
thereof by Certificateholders shall be subject to such reasonable regulations as
the Trustee may prescribe;  provided,  however, that such method shall always be
by affirmation and in writing.

     Notwithstanding  any  contrary  provision of this  Agreement,  no amendment
shall be made to this Agreement or any Custodial  Agreement unless, if requested
by the Master Servicer  and/or the Trustee,  the Master Servicer and the Trustee
shall  have  received  an  Opinion  of  Counsel,  at the  expense  of the  party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose  described in clause (i) or (ii) of the first  sentence of this Section,
then at the expense of the Trust Fund),  to the effect that such  amendment will
not cause any of the Upper-Tier  REMIC or Lower-Tier REMIC to fail to qualify as
a REMIC at any time that any Certificates are outstanding,  will not cause a tax
to be imposed on the Trust Fund under the REMIC Provisions  (other than a tax at
the highest marginal corporate tax rate on net income from foreclosure property)
and will not cause the  Grantor  Trust to fail to  qualify  as a grantor  trust.
Prior to the  execution  of any  amendment to this  Agreement  or any  Custodial
Agreement,  the Trustee,  the Fiscal Agent,  the Special Servicer and the Master
Servicer may request and shall be entitled to rely  conclusively upon an Opinion
of Counsel,  at the expense of the party  requesting such amendment (or, if such
amendment is required by any Rating  Agency to maintain the rating  issued by it
or requested by the Trustee for any purpose described in clause (i), (ii), (iii)
or (v)  (which do not  modify or  otherwise  relate  solely to the  obligations,
duties or rights of the Trustee) of the first sentence of this Section,  then at
the expense of the Trust Fund) stating that the  execution of such  amendment is
authorized or permitted by this Agreement. The Trustee and the Fiscal Agent may,
but shall not be obligated to, enter into any such  amendment  which affects the
Trustee's  or the Fiscal  Agent's own rights,  duties or  immunities  under this
Agreement.

     SECTION 10.08 Confirmation of Intent.

     It is the express  intent of the parties  hereto that the conveyance of the
Trust Fund (including the Mortgage Loans) by the Seller to the Trustee on behalf
of  Certificateholders  as  contemplated  by this  Agreement and the sale by the
Seller of the Certificates be, and be treated for all purposes as, a sale by the
Seller of the  undivided  portion of the  beneficial  interest in the Trust Fund
represented  by the  Certificates.  It is,  further,  not the  intention  of the
parties that such  conveyance be deemed a pledge of the Trust Fund by the Seller
to the Trustee to secure a debt or other obligation of the Seller.  However,  in
the event that,  notwithstanding  the intent of the  parties,  the Trust Fund is
held to continue to be property of the Seller then (a) this Agreement shall also
be deemed to be a security  agreement under  applicable law; (b) the transfer of
the Trust Fund  provided  for herein shall be deemed to be a grant by the Seller
to the  Trustee on behalf of  Certificateholders  of a first  priority  security
interest in all of the  Seller's  right,  title and interest in and to the Trust
Fund and all amounts  payable to the holders of the Mortgage Loans in accordance
with  the  terms  thereof  and all  proceeds  of the  conversion,  voluntary  or
involuntary,  of the  foregoing  into  cash,  instruments,  securities  or other
property,  including,  without limitation, all amounts from time to time held or
invested  in  the  Collection  Account,   Reinvestment  Enhancement  Instrument,
Reinvestment  Reserve  Account,   Lower-Tier  Distribution  Account,  Upper-Tier
Distribution  Account,  Class Q Distribution  Account,  Payment Reserve Account,
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
Seller shall, and upon the request of the Master Servicer, the Trustee shall, to
the  extent  consistent  with this  Agreement  (and at the  expense of the Trust
Fund),  take such actions as may be necessary to ensure that, if this  Agreement
were deemed to create a security  interest in the Mortgage Loans,  such security
interest would be deemed to be a perfected  security  interest of first priority
under  applicable law and will be maintained as such throughout the term of this
Agreement.  It is the intent of the parties that such a security  interest would
be effective whether any of the Certificates are sold, pledged or assigned.

     SECTION 10.09 No Intended Third-Party Beneficiaries.

     No Person other than a party to this  Agreement  and any  Certificateholder
shall have any rights with  respect to the  enforcement  of any of the rights or
obligations hereunder.

     Without limiting the foregoing,  the parties to this Agreement specifically
state that no Borrower, property manager or other party to a Mortgage Loan is an
intended third-party beneficiary of this Agreement.

                            [SIGNATURE PAGES FOLLOW]
<PAGE>

     IN WITNESS WHEREOF, the Seller, the Master Servicer,  the Special Servicer,
the  Responsible  Parties,  the Trustee and the Fiscal  Agent have caused  their
names to be signed hereto by their respective officers thereunto duly authorized
all as of the day and year first above written.

GS MORTGAGE SECURITIES CORPORATION II,
    as Seller


By:  _________________________________
     Name:
     Title:


                                 GOLDMAN SACHS MORTGAGE COMPANY,
                                    as Responsible Party

                                 By:  Goldman Sachs Real Estate Funding Corp., 
                                        its General Partner

                                      By:  _____________________________________
                                           Name:
                                           Title:


                                 FALCON FINANCIAL, LLC,
                                    as Responsible Party

                                 By:  __________________________________________
                                      Name:
                                      Title:


                                 AMRESCO CAPITAL LIMITED, INC.,
                                    as Responsible Party

                                 By:  __________________________________________
                                      Name:
                                      Title:


                                 AMRESCO COMMERCIAL MORTGAGE FUNDING, L.P., 
                                   as Responsible Party

                                 By:  AMRESCO Capital Conduit Corporation,
                                          its General Partner

                                       By:  ____________________________________
                                            Name:
                                            Title:


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

                                 By:  __________________________________________
                                      Name:
                                      Title:


                                 LASALLE NATIONAL BANK, as Trustee,
                                    Custodian and Certificate Registrar

                                 By:  __________________________________________
                                      Name:
                                      Title:


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

                                  By:  _________________________________________
                                       Name:
                                       Title:
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

STATE OF _________   )
                     )  ss:
COUNTY OF _________  )



     On this ___ day of  ______________,  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   he/she   resides   at
_________________________;     that     he/she    is    the     _________     of
________________________,  the  corporation  described in and that  executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for the State of _________.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________
<PAGE>

                                   EXHIBIT A-1

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1998-C1, CLASS A-1

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS A-1


Pass-Through Rate:  6.060000%

First Distribution Date: November 18, 1998       Cut-Off Date: October 11, 1998

Aggregate Initial Certificate Principal          Scheduled Final Distribution
Amount  of  the Class A-1 Certificates:          Date: [_____] 2028
$207,500,000

CUSIP:  36228C CJ 0                              Initial Certificate Principal 
                                                 Amount   of   this Certificate:
                                                 $[_______________]
ISIN:  US36228CCJ09

Common Code:  9198245

No.:  [_______]

     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  properties  and held in  trust by the  Trustee  and
serviced by the Master  Servicer.  The Trust Fund was created,  and the Mortgage
Loans are to be serviced,  pursuant to the Pooling Agreement (as defined below).
The Holder of this Certificate,  by virtue of the acceptance hereof,  assents to
the terms,  provisions  and  conditions  of the Pooling  Agreement  and is bound
thereby.  Also issued under the Pooling  Agreement are the Class A-2, Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J,
Class K, Class Q, Class R and Class LR Certificates (together with the Class A-1
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling Agreement are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended.
 
    The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal and interest then  distributable,  if any,  allocable to the Class A-1
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders  of  this  Certificate  may be  entitled  to  Yield
Maintenance Charges, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to the Class A-1 Certificates is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                    LASALLE NATIONAL BANK, not in its individual
                                    capacity but solely as Trustee


                                    By:  _______________________________________
                                                  Authorized Officer
 

                          Certificate of Authentication

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

     This  is one of the  Class  A-1  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                    LASALLE NATIONAL BANK, not in its individual
                                    capacity but solely as Authenticating Agent


                                    By: ________________________________________
                                                 Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
_______________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-1
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1  Certificates to the  above-named  Assignee(s) and to deliver such Class A-1
Certificate to the following address:

Date: _________________

                                        ________________________________________
                                        Signature by or on behalf of Assignor(s)

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number _____________________________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.


                                              By: ______________________________
                                                  [Please print or type name(s)]

                                                  ______________________________
                                                  Title:

                                                  ______________________________
                                                  Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-2

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1998-C1, CLASS A-2

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1)  AND 860D OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS  AMENDED,  AND
CERTAIN OTHER ASSETS.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS A-2


Pass-Through Rate:  6.6200%

First Distribution Date: November 18, 1998        Cut-Off Date: October 11, 1998

Aggregate Initial Certificate Principal           Scheduled Final Distribution
Amount of the Class A-2 Certificates:             Date:  October 2028
$436,033,000

CUSIP: 36228C CK7                                 Initial Certificate Principal
                                                  Certificate: $[______________]

ISIN:  US36228CCK71

Common Code:  9198296

No.:  [_______]

     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 properties and held in trust by the Trustee
and  serviced  by the  Master  Servicer.  The Trust  Fund was  created,  and the
Mortgage Loans are to be serviced, pursuant to the Pooling Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions and conditions of the Pooling Agreement and is
bound thereby.  Also issued under the Pooling Agreement are the Class A-1, Class
A-3,  Class X,  Class B,  Class C,  Class D, Class E, Class F, Class G, Class H,
Class J, Class K, Class Q, Class R and Class LR Certificates  (together with the
Class A-2 Certificates,  the "Certificates";  the Holders of Certificates issued
under  the   Pooling   Agreement   are   collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal and interest then  distributable,  if any,  allocable to the Class A-2
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders  of  this  Certificate  may be  entitled  to  Yield
Maintenance Charges, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to the Class A-2 Certificates is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

     IN WITNESS WHEREOF, the Trustee has caused this Class A-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
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 being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number ______________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.


                                       By: _____________________________________
                                           [Please print or type name(s)]

                                           _____________________________________
                                           Title:

                                           _____________________________________

                                           Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-3

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1998-C1, CLASS A-3

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1)  AND 860D OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS  AMENDED,  AND
CERTAIN OTHER ASSETS.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS A-3


Pass-Through Rate:  6.1350%

First Distribution Date: November 18, 1998        Cut-Off Date: October 11, 1998

Aggregate Initial Certificate Principal           Scheduled Final Distribution 
Amount of the Class A-3 Certificates:             Date: October 2028
$650,220,628     

CUSIP:  36228C CL 5                               Initial Certificate Principal
                                                  Amount of this Certificate:  
                                                  $[_______________]

ISIN:  USU36228CCL54

Common Code:  9198300

No.:  [_______]

     This certifies that  [__________]  is the registered  owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-3  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1, Class A-2, Class X, Class
B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class
Q, Class R and Class LR Certificates  (together with the Class A-3 Certificates,
the  "Certificates";  the  Holders  of  Certificates  issued  under the  Pooling
Agreement are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal and interest then  distributable,  if any,  allocable to the Class A-3
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders  of  this  Certificate  may be  entitled  to  Yield
Maintenance Charges, as provided in the Pooling Agreement.
        
     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to the Class A-3 Certificates is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.
  
     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.
 
     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

     IN WITNESS WHEREOF, the Trustee has caused this Class A-3 Certificate to be
duly executed.

Dated:  [______________]

                                       LASALLE NATIONAL BANK, not in its
                                       individual capacity but solely as Trustee


                                       By:  ____________________________________
                                                       Authorized Officer


                          Certificate of Authentication

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

     This  is one of the  Class  A-3  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                    LASALLE NATIONAL BANK, not in its individual
                                    capacity but solely as Authenticating Agent


                                    By: ________________________________________
                                                  Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
_______________  (please print or typewrite  name(s) and address(es),  including
postal  zip  code(s)  of  assignee(s))  ("Assignee(s)")  the  entire  Percentage
Interest represented by the within Class A-3 Certificate and hereby authorize(s)
the  registration of transfer of such interest to Assignee(s) on the Certificate
Register of the Trust Fund.
 
     I (we) further  direct the  Certificate  Registrar to issue a new Class A-3
Certificate of the entire  Percentage  Interest  represented by the within Class
A-3  Certificates to the  above-named  Assignee(s) and to deliver such Class A-3
Certificate to the following address:

Date: _________________

                                        ________________________________________
                                        Signature by or on behalf of Assignor(s)

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:
Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number __________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.

                                          By: __________________________________
                                              [Please print or type name(s)]

                                              __________________________________
                                              Title:

                                              __________________________________

                                              Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-4

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS X

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

THE HOLDERS OF THIS CLASS X CERTIFICATE  WILL BE ENTITLED ONLY TO  DISTRIBUTIONS
OF INTEREST ON THE NOTIONAL  AMOUNT OF THE CLASS X CERTIFICATES  AND WILL NOT BE
ENTITLED TO ANY DISTRIBUTIONS WITH RESPECT TO PRINCIPAL.  THE NOTIONAL AMOUNT OF
THE CLASS X CERTIFICATES  IS EQUAL TO THE AGGREGATE OF THE PRINCIPAL  AMOUNTS OF
THE CLASS A-1,  CLASS A-2,  CLASS A-3, CLASS B, CLASS C, CLASS D, CLASS E, CLASS
F, CLASS G, CLASS H, CLASS J AND CLASS K COMPONENTS, AS SET FORTH IN THE POOLING
AGREEMENT  REFERRED TO BELOW.  ACCORDINGLY,  THE OUTSTANDING  NOTIONAL AMOUNT OF
THIS  CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL  NOTIONAL  AMOUNT SET
FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

THIS CLASS X  CERTIFICATE  IS ISSUED ON OCTOBER 29,  1998,  AT AN ISSUE PRICE OF
___________% OF THE INITIAL 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  (AS DESCRIBED IN THE  PROSPECTUS
SUPPLEMENT DATED OCTOBER 26, 1998 WITH RESPECT TO THE OFFERING OF THE CLASS A-1,
CLASS  A-2,  CLASS  A-3,  CLASS  X,  CLASS  B,  CLASS  C,  CLASS  D AND  CLASS E
CERTIFICATES)  USED  TO  PRICE  THIS  CERTIFICATE:  (I) THE  AMOUNT  OF OID AS A
PERCENTAGE OF THE INITIAL  NOTIONAL AMOUNT OF THIS  CERTIFICATE IS APPROXIMATELY
__________%;  (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED
MONTHLY, IS APPROXIMATELY  ________%;  AND (III) THE AMOUNT OF OID FOR THE SHORT
FIRST ACCRUAL  PERIOD  (OCTOBER 29, 1998 THROUGH  NOVEMBER 12,  1998),  COMPUTED
USING THE EXACT METHOD,  AS A PERCENTAGE OF THE INITIAL  NOTIONAL AMOUNT HEREOF,
IS APPROXIMATELY ___________%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS X


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

First Distribution Date: November 18, 1998        Cut-Off Date: October 11, 1998

Aggregate Initial Notional Amount of the          Scheduled Final Distribution
Class X Certificates: $1,861,517,825              Date: October 2028
                          

CUSIP: 36228C CM 3                                Initial Notional Amount of 
                                                  this Certificate: $[_________]

ISIN: US36228CCM38

Common Code: 9198318

No.: [_______]

     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  properties and held in trust by the Trustee and serviced by
the Master Servicer.  The Trust Fund was created,  and the Mortgage Loans are to
be serviced, pursuant to the Pooling Agreement (as defined below). The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  X
Certificates,  the "Certificates";  the Holders of Certificates are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
interest then  distributable,  if any, allocable to the Class X Certificates for
such  Distribution  Date, all as more fully described in the Pooling  Agreement.
Holders of this  Certificate may be entitled to Yield  Maintenance  Charges,  as
provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class X Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.
    
     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused this Class X 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
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 being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number ______________________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.

                                       By: _____________________________________
                                           [Please print or type name(s)]

                                           _____________________________________
                                           Title:

                                           _____________________________________
                                           Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-5

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS B

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS B CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS B


Pass-Through Rate:  6.9700%

First Distribution Date:  November 18, 1998      Cut-Off Date: October 11, 1998

Aggregate Initial Certificate Principal Amount   Scheduled Final Distribution
of  the Class B Certificates: $102,384,000       Date: October 2028

CUSIP:  36228C CN 1                              Initial Certificate Principal  
                                                 Amount of this Certificate:  
                                                 $[_______________]
ISIN:  US36228CCN11

Common Code:  9198326

No.:  [_______]

     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 properties and held in trust by the Trustee
and  serviced  by the  Master  Servicer.  The Trust  Fund was  created,  and the
Mortgage Loans are to be serviced, pursuant to the Pooling Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions and conditions of the Pooling Agreement and is
bound thereby.  Also issued under the Pooling Agreement are the Class A-1, Class
A-2,  Class A-3,  Class X, Class C, Class D, Class E, Class F, Class G, Class H,
Class J, Class K, Class Q, Class R and Class LR Certificates  (together with the
Class B Certificates,  the  "Certificates";  the Holders of Certificates  issued
under  the   Pooling   Agreement   are   collectively   referred  to  herein  as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class B
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders  of  this  Certificate  may be  entitled  to  Yield
Maintenance Charges, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class B Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                       LASALLE NATIONAL BANK, not in its
                                       individual capacity but solely as Trustee


                                       By: _____________________________________
                                                       Authorized Officer


                          Certificate of Authentication

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

     This  is  one  of the  Class  B  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                       LASALLE NATIONAL BANK, not in its
                                       individual capacity but solely as 
                                       Authenticating Agent


                                       By: _____________________________________
                                                       Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
__________________ (please print or typewrite name(s) and address(es), including
postal  zip  code(s)  of  assignee(s))  ("Assignee(s)")  the  entire  Percentage
Interest  represented by the within Class B Certificate and hereby  authorize(s)
the  registration of transfer of such interest to Assignee(s) on the Certificate
Register of the Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class B
Certificate of the entire Percentage Interest  represented by the within Class B
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  B
Certificate to the following address:

Date: _________________

                                        ________________________________________
                                        Signature by or on behalf of Assignor(s)

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: _________________________________________________________________
________________________________________________________________________________


     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number ____________________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.

                                       By: _____________________________________
                                           [Please print or type name(s)]

                                           _____________________________________
                                           Title:

                                           _____________________________________
                                           Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-6

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS C

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS C CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
%, INCLUDING ACCRUED  INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY EQUAL
TO ITS INITIAL  PRINCIPAL  BALANCE (PLUS 11 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, OTHER THAN ARD LOANS,
WHICH  ARE  ASSUMED  TO  PREPAY  ON THEIR  ANTICIPATED  REPAYMENT  DATES,  WHICH
ASSUMPTION  WAS USED TO  PRICE  THIS  CERTIFICATE:  (I) THE  AMOUNT  OF OID AS A
PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY
2.50069444%;  (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED
MONTHLY,  IS APPROXIMATELY  _____%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE
SHORT  FIRST  ACCRUAL  PERIOD  (OCTOBER  29,  1998 TO  NOVEMBER  18,  1998) AS A
PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED
USING THE EXACT METHOD, IS APPROXIMATELY _____%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS C


Pass-Through Rate:  6.910000%

First Distribution Date: November 18, 1998    Cut-Off Date: October 11, 1998

Aggregate Initial Certificate Principal       Scheduled Final Distribution
Amount of the of the Class C Certificates:    Date: October 2028
$102,383,000

                                              Initial Certificate Principal 
                                              Amount of this Certificate:  
                                              $[_______________]

CUSIP:  36228C CP6

ISIN: US36228CCP68

Common Code:  9198342

No.:  [_______]

     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  properties and held in trust by the Trustee and serviced by
the Master Servicer.  The Trust Fund was created,  and the Mortgage Loans are to
be serviced, pursuant to the Pooling Agreement (as defined below). The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  C
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling Agreement are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class C
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders  of  this  Certificate  may be  entitled  to  Yield
Maintenance Charges, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class C Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                       LASALLE NATIONAL BANK, not in its
                                       individual capacity but solely as Trustee


                                       By: _____________________________________
                                                       Authorized Officer


                          Certificate of Authentication

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

     This  is  one  of the  Class  C  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                               LASALLE NATIONAL BANK, not in its
                                               individual capacity but solely as
                                               Authenticating Agent


                                               By: _____________________________
                                                       Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
_______________  (please print or typewrite  name(s) and address(es),  including
postal  zip  code(s)  of  assignee(s))  ("Assignee(s)")  the  entire  Percentage
Interest  represented by the within Class C Certificate and hereby  authorize(s)
the  registration of transfer of such interest to Assignee(s) on the Certificate
Register of the Trust Fund.
    
     I (we)  further  direct the  Certificate  Registrar  to issue a new Class C
Certificate of the entire Percentage Interest  represented by the within Class C
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  C
Certificate to the following address:


Date: _________________

                                        ________________________________________
                                        Signature by or on behalf of Assignor(s)

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: _________________________________________________________________
________________________________________________________________________________
 
    Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number _____________________________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.


                                       By:______________________________________
                                          [Please print or type name(s)]

                                          ______________________________________
                                          Title:

                                          ______________________________________
                                          Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-7

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS D

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
*OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS D CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
%, INCLUDING ACCRUED  INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY EQUAL
TO ITS INITIAL  PRINCIPAL  BALANCE (PLUS 11 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, OTHER THAN ARD LOANS,
WHICH  ARE  ASSUMED  TO  PREPAY  ON THEIR  ANTICIPATED  REPAYMENT  DATES,  WHICH
ASSUMPTION  WAS USED TO  PRICE  THIS  CERTIFICATE:  (I) THE  AMOUNT  OF OID AS A
PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY
2.50069444%;  (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED
MONTHLY,  IS APPROXIMATELY  _____%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE
SHORT  FIRST  ACCRUAL  PERIOD  (OCTOBER  29,  1998 TO  NOVEMBER  18,  1998) AS A
PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED
USING THE EXACT METHOD, IS APPROXIMATELY _____%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS D


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

First Distribution Date: November 18, 1998        Cut-Off Date: October 11, 1998

Aggregate Initial Certificate Principal           Scheduled Final Distribution
Amount of the Class D Certificates:               Date: October 2028
$107,038,000

CUSIP:  36228C CQ 4                               Initial Certificate Principal
                                                  Amount of this Certificate:  
                                                  $[_______________]

ISIN:  US36228CCQ42

Common Code:  9198377

No.:  [_______]

     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  properties and held in trust by the Trustee and serviced by
the Master Servicer.  The Trust Fund was created,  and the Mortgage Loans are to
be serviced, pursuant to the Pooling Agreement (as defined below). The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class E, Class F, Class G, Class H, Class J, Class K,
Class Q, Class R, Class LR Certificates (together with the Class D Certificates,
the  "Certificates";  the  Holders  of  Certificates  issued  under the  Pooling
Agreement are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class D
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders  of  this  Certificate  may be  entitled  to  Yield
Maintenance Charges, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to Class D Certificates is the calendar month
preceding  the month in which such  Distribution  Date  occurs and is assumed to
consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.
 
    This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.
  
     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.
   
     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.


     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                       LASALLE NATIONAL BANK, not in its
                                       individual capacity but solely as Trustee


                                       By: _____________________________________
                                                      Authorized Officer


                          Certificate of Authentication

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

     This  is  one  of the  Class  D  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                               LASALLE NATIONAL BANK, not in its
                                               individual capacity but solely as
                                               Authenticating Agent


                                               By: _____________________________
                                                        Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
__________________________________________  (please  print or typewrite  name(s)
and address(es),  including  postal zip code(s) of assignee(s))  ("Assignee(s)")
the entire Percentage Interest represented by the within Class D Certificate and
hereby authorize(s) the registration of transfer of such interest to Assignee(s)
on the Certificate Register of the Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class D
Certificate of the entire Percentage Interest  represented by the within Class D
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  D
Certificate to the following address:

Date: _________________

                                        ________________________________________
                                        Signature by or on behalf of Assignor(s)

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: _________________________________________________________________
________________________________________________________________________________


     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number ________________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.

                                    By: ________________________________________
                                        [Please print or type name(s)]

                                        ________________________________________
                                        Title:

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-8

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS E

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS E CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
____________% OF ITS INITIAL PRINCIPAL BALANCE,  INCLUDING ACCRUED INTEREST, AND
A STATED  REDEMPTION  PRICE AT MATURITY EQUAL TO ITS INITIAL  PRINCIPAL  BALANCE
(PLUS 8 DAYS OF  INTEREST  AT THE  PASS-THROUGH  RATE  HEREON),  IS ISSUED  WITH
ORIGINAL  ISSUE DISCOUNT  ("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING (A)
THAT THIS  CERTIFICATE  PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS  REFLECTING
THE  PREPAYMENT  ASSUMPTION  (AS DESCRIBED IN THE  PROSPECTUS  SUPPLEMENT  DATED
OCTOBER 26, 1998 WITH RESPECT TO THE OFFERING OF THE CLASS A-1, CLASS A-2, CLASS
A-3, CLASS X, CLASS B, CLASS C, CLASS D AND CLASS E CERTIFICATES)  USED TO PRICE
THIS  CERTIFICATE,  AND  (B)  THAT  THE  PASS-THROUGH  RATE  HEREON  CHANGES  IN
ACCORDANCE  WITH  SUCH  PREPAYMENT  ASSUMPTION:  (I)  THE  AMOUNT  OF  OID  AS A
PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY
__________%;  (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED
MONTHLY, IS APPROXIMATELY  ________%;  AND (III) THE AMOUNT OF OID FOR THE SHORT
FIRST ACCRUAL  PERIOD  (OCTOBER 29, 1998 THROUGH  NOVEMBER 12,  1998),  COMPUTED
USING THE  EXACT  METHOD,  AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL  BALANCE
THEREOF, IS APPROXIMATELY ___________%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS E


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

First Distribution Date: November 18, 1998        Cut-Off Date: October 11, 1998

Aggregate  Initial  Certificate  Principal        Scheduled Final Distribution
Amount  of  the Class E Certificates:             Date: October 2028
$32,576,000

CUSIP:  36228C CR2                                Initial Certificate Principal
                                                  Amount of this Certificate:
                                                  $[_______________]
ISIN:  US36228CCR25

Common Code:  9198385

No.:  [_______]


     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  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class F, Class G, Class H, Class J, Class K,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  E
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling Agreement are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class E
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders  of  this  Certificate  may be  entitled  to  Yield
Maintenance Charges, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class E Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                       LASALLE NATIONAL BANK, not in its
                                       individual capacity but solely as Trustee


                                       By: _____________________________________
                                                  Authorized Officer


                          Certificate of Authentication

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

     This  is  one  of the  Class  E  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                               LASALLE NATIONAL BANK, not in its
                                               individual capacity but solely as
                                               Authenticating Agent


                                               By: _____________________________
                                                       Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
___________________________________________________  (please  print or typewrite
name(s)  and   address(es),   including   postal  zip  code(s)  of  assignee(s))
("Assignee(s)") the entire Percentage Interest represented by the within Class E
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to Assignee(s) on the Certificate Register of the Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class E
Certificate of the entire Percentage Interest  represented by the within Class E
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  E
Certificate to the following address:

Date: _________________

                                        ________________________________________
                                        Signature by or on behalf of Assignor(s)

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: _________________________________________________________________
________________________________________________________________________________

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number ____________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.

                                     By: _______________________________________
                                         [Please print or type name(s)]

                                         _______________________________________

                                         Title:

                                         _______________________________________
                                         Taxpayer Identification Number
<PAGE>

                                   EXHIBIT A-9

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS F

[If a Global  Certificate is to be held by or for The Depository  Trust Company,
then  insert:   UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),
TO THE CERTIFICATE REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
AND ANY  CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE ORIGINATOR,  THE MASTER SERVICER,  THE SPECIAL  SERVICER,  THE TRUSTEE,  THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

[If Restricted  Certificates issued to qualified institutional buyers within the
meaning  of Rule 144A  under the  Securities  Act and  Institutional  Accredited
Investors that are not qualified institutional buyers within the meaning of Rule
144A under the Securities Act,  insert:  THIS  CERTIFICATE HAS NOT BEEN AND WILL
NOT BE REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT"),  OR ANY STATE  SECURITIES  LAW. THE HOLDER  HEREOF,  BY  PURCHASING  THIS
CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY BE REOFFERED,  RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), WHOM THE HOLDER
HAS INFORMED THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM  REGISTRATION  PROVIDED
BY RULE 144 (IF  AVAILABLE),  (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE WITH
RULE 903 OR RULE 904 OF  REGULATION  S, OR (4) BY AN INITIAL  INVESTOR THAT IS A
QIB,  OR BY A  SUBSEQUENT  INVESTOR,  TO AN  INSTITUTIONAL  ACCREDITED  INVESTOR
MEETING THE  REQUIREMENTS  OF REGULATION D AND (B) IN ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.]

[If Regulation S Global Certificate,  then insert: THIS CERTIFICATE HAS NOT BEEN
AND WILL NOT BE REGISTERED  UNDER THE  SECURITIES ACT AND PRIOR TO THE DATE THAT
IS 40 DAYS AFTER THE LATER OF THE  COMMENCEMENT OF THE OFFERING AND THE ORIGINAL
ISSUE DATE OF THE CERTIFICATES,  MAY NOT BE OFFERED,  SOLD, PLEDGED OR OTHERWISE
TRANSFERRED  IN THE UNITED  STATES OR TO A U.S.  PERSON  EXCEPT  PURSUANT  TO AN
EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.]

[If Restricted Certificates issued to an Institutional Accredited Investor which
is not a qualified institutional buyer within the meaning of Rule 144A under the
Securities Act, then insert: AS PROVIDED IN THE POOLING AGREEMENT, ANY HOLDER OF
THIS CERTIFICATE THAT IS AN INSTITUTIONAL  ACCREDITED  INVESTOR MAY NOT EXCHANGE
THIS CERTIFICATE FOR INTERESTS IN A GLOBAL CERTIFICATE.]

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS AS PROVIDED IN THE POOLING AGREEMENT REFERRED TO BELOW.

THIS CLASS F CERTIFICATE  IS SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3,
CLASS X, CLASS B, CLASS C, CLASS D AND CLASS E CERTIFICATES AS AND TO THE EXTENT
SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
_____________% OF ITS INITIAL PRINCIPAL BALANCE, INCLUDING ACCRUED INTEREST, AND
A STATED  REDEMPTION  PRICE AT MATURITY EQUAL TO ITS INITIAL  PRINCIPAL  BALANCE
(PLUS 8 DAYS OF  INTEREST  AT THE  PASS-THROUGH  RATE  HEREON),  IS ISSUED  WITH
ORIGINAL  ISSUE DISCOUNT  ("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING (A)
THAT THIS  CERTIFICATE  PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS  REFLECTING
THE  PREPAYMENT  ASSUMPTION  (AS DESCRIBED IN THE  PROSPECTUS  SUPPLEMENT  DATED
OCTOBER 26, 1998 WITH RESPECT TO THE OFFERING OF THE CLASS A-1, CLASS A-2, CLASS
A-3, CLASS X, CLASS B, CLASS C, CLASS D AND CLASS E CERTIFICATES)  USED TO PRICE
THIS  CERTIFICATE,  AND  (B)  THAT  THE  PASS-THROUGH  RATE  HEREON  CHANGES  IN
ACCORDANCE  WITH  SUCH  PREPAYMENT  ASSUMPTION:  (I)  THE  AMOUNT  OF  OID  AS A
PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY
_____________%;   (II)  THE  ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,
COMPOUNDED MONTHLY, IS APPROXIMATELY  _______%;  AND (III) THE AMOUNT OF OID FOR
THE SHORT FIRST  ACCRUAL  PERIOD  (OCTOBER 29, 1998 THROUGH  NOVEMBER 12, 1998),
COMPUTED  USING THE EXACT  METHOD,  AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE THEREOF, IS APPROXIMATELY ____________%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS F


Pass-Through Rate:  6.000000%

First Distribution Date: November 18, 1998        Cut-Off Date: October 11, 1998

Aggregate Initial Certificate Principal           Scheduled Final Distribution
Amount of the Class F Certificates:               Date: October 2028
$83,768,000

                                                  Certificate Principal Amount
CUSIP:        [for 144A:  36228C CS 0]            of this Certificate: 
              [for Reg. S:  U03911 AP 6]          $[_______________]
              [for Reg. D:  36228C CX 9]

Common Code:  9201025

No.:  [_______]

     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  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class G, Class H, Class J, Class K,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  F
Certificates,  the "Certificates";  the Holders of Certificates are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class F
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class F Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration Of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.
    
     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC and the Lower-Tier REMIC as a REMIC, or to prevent
the imposition of any material  state or local taxes on the Trust Fund;  (iv) to
amend or supplement any provisions in either of such  agreements  that shall not
adversely affect in any material respect the interests of any  Certificateholder
not consenting thereto, as evidenced in writing by an Opinion of Counsel, at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then-current ratings
assigned to the  Certificates;  (v) to amend or  supplement  any  provisions  in
either of such  agreements to the extent  necessary or desirable to maintain the
rating or ratings assigned to each of the Classes of Certificates by each Rating
Agency;  or (vi) to make  any  other  provisions  with  respect  to  matters  or
questions arising under the Pooling  Agreement,  which shall not be inconsistent
with the provisions of the Pooling Agreement and will not result in a downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies the Controlling  Class  Representative,  the Seller, or the Controlling
Class  Representative  and the Seller, or the Controlling Class  Representative,
the Seller and the Master  Servicer,  respectively,  through  the Trustee of its
intention  to do so in writing  at least 30 days prior to the Early  Termination
Notice Date and  neither the Seller nor the Master  Servicer as the case may be,
terminates  the Trust Fund as  described  above within such 30-day  period.  All
costs and expenses  incurred by any and all parties to the Pooling  Agreement or
by the Trust Fund in  connection  with the  purchase of the  Mortgage  Loans and
other  assets of the Trust  Fund  pursuant  to Section  9.01(c)  of the  Pooling
Agreement shall be borne by the party exercising its purchase rights  hereunder.
The Trustee shall be entitled to rely conclusively on any determination  made by
an Independent appraiser pursuant to Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                       LASALLE NATIONAL BANK, not in its
                                       individual capacity but solely as Trustee


                                       By: _____________________________________
                                                  Authorized Officer


                          Certificate of Authentication

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

     This  is  one  of the  Class  F  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                               LASALLE NATIONAL BANK, not in its
                                               individual capacity but solely as
                                               Authenticating Agent


                                               By: _____________________________
                                                       Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
___________________________________________________  (please  print or typewrite
name(s)  and   address(es),   including   postal  zip  code(s)  of  assignee(s))
("Assignee(s)") the entire Percentage Interest represented by the within Class F
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to Assignee(s) on the Certificate Register of the Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class F
Certificate of the entire Percentage Interest  represented by the within Class F
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  F
Certificate to the following address:

Date: _________________

                                        ________________________________________
                                        Signature by or on behalf of Assignor(s)

                                        ________________________________________
                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:
 
    Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number ______________________________.
  
   This   information  is  provided  by   ______________________________   the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.


                                           By: _________________________________
                                               [Please print or type name(s)]

                                               _________________________________
                                               Title:

                                               _________________________________
                                               Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-10

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS G

[If a Global  Certificate is to be held by or for The Depository  Trust Company,
then  insert:   UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),
TO THE CERTIFICATE REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
AND ANY  CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE ORIGINATOR,  THE MASTER SERVICER,  THE SPECIAL  SERVICER,  THE TRUSTEE,  THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET
FORTH  HEREIN.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE  BALANCE  OF  THIS
CERTIFICATE  AT ANY TIME MAY BE LESS THAN THE  INITIAL  CERTIFICATE  BALANCE SET
FORTH BELOW.

[If Restricted  Certificates issued to qualified institutional buyers within the
meaning  of Rule 144A  under the  Securities  Act and  Institutional  Accredited
Investors that are not qualified institutional buyers within the meaning of Rule
144A under the Securities Act,  insert:  THIS  CERTIFICATE HAS NOT BEEN AND WILL
NOT BE REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT"),  OR ANY STATE  SECURITIES  LAW. THE HOLDER  HEREOF,  BY  PURCHASING  THIS
CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY BE REOFFERED,  RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), WHOM THE HOLDER
HAS INFORMED THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM  REGISTRATION  PROVIDED
BY RULE 144 (IF  AVAILABLE),  (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE WITH
RULE 903 OR RULE 904 OF  REGULATION  S, OR (4) BY AN INITIAL  INVESTOR THAT IS A
QIB,  OR BY A  SUBSEQUENT  INVESTOR,  TO AN  INSTITUTIONAL  ACCREDITED  INVESTOR
MEETING THE  REQUIREMENTS  OF REGULATION D AND (B) IN ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.]

[If Regulation S Global Certificate,  then insert: THIS CERTIFICATE HAS NOT BEEN
AND WILL NOT BE REGISTERED  UNDER THE  SECURITIES ACT AND PRIOR TO THE DATE THAT
IS 40 DAYS AFTER THE LATER OF THE  COMMENCEMENT OF THE OFFERING AND THE ORIGINAL
ISSUE DATE OF THE CERTIFICATES,  MAY NOT BE OFFERED,  SOLD, PLEDGED OR OTHERWISE
TRANSFERRED  IN THE UNITED  STATES OR TO A U.S.  PERSON  EXCEPT  PURSUANT  TO AN
EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.]

[If Restricted Certificates issued to an Institutional Accredited Investor which
is not a qualified institutional buyer within the meaning of Rule 144A under the
Securities Act, then insert: AS PROVIDED IN THE POOLING AGREEMENT, ANY HOLDER OF
THIS CERTIFICATE THAT IS AN INSTITUTIONAL  ACCREDITED  INVESTOR MAY NOT EXCHANGE
THIS CERTIFICATE FOR INTERESTS IN A GLOBAL CERTIFICATE.]

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS AS PROVIDED IN THE POOLING AGREEMENT REFERRED TO BELOW.

THIS CLASS G CERTIFICATE  IS SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3,
CLASS X, CLASS B, CLASS C, CLASS D, CLASS E AND CLASS F  CERTIFICATES  AS AND TO
THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
_____%,  INCLUDING ACCRUED  INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  11  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,  OTHER
THAN ARD  LOANS,  WHICH ARE  ASSUMED  TO PREPAY ON THEIR  ANTICIPATED  REPAYMENT
DATES,  WHICH ASSUMPTION WAS USED TO PRICE THIS  CERTIFICATE:  (I) THE AMOUNT OF
OID AS A PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE  IS
APPROXIMATELY  _____%;  (II) THE ANNUAL  YIELD TO MATURITY OF THIS  CERTIFICATE,
COMPOUNDED  MONTHLY,  IS  APPROXIMATELY  _____%;  AND  (III)  THE  AMOUNT OF OID
ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD  (OCTOBER 29, 1998 TO NOVEMBER 18,
1998) AS A  PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY _____%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS G



Pass-Through Rate:  6.0000%

First Distribution Date: November 18, 1998    Cut-Off  Date:  October 11, 1998

Aggregate Initial Certificate Principal       Scheduled Final Distribution Date:
Amount of the Class G Certificates:           October 2028
$23,268,000 

CUSIP: [for 144A: 36228C CT 8]                Initial Certificate Principal  
       [for Reg. S: U03911 AQ 4]              Amount of this Certificate:
       [for Reg.  D: 36228C CY 7]             $[_______________]

ISIN: USU03911AQ47

Common Code:  9201076

No.:  [___]

     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  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class H, Class J, Class K,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  G
Certificates,  the "Certificates";  the Holders of Certificates are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee  under the  Pooling  Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class G
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class G Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  as a REMIC or of the
Grantor Trust as a grantor  trust,  or to prevent the imposition of any material
state or local  taxes  on the  Trust  Fund;  (iv) to  amend  or  supplement  any
provisions in either of such agreements  that shall not adversely  affect in any
material respect the interests of any  Certificateholder not consenting thereto,
as  evidenced  in writing by an Opinion of Counsel,  at the expense of the party
requesting such amendment,  or as evidenced by confirmation in writing from each
Rating  Agency  that  such  amendment  or  supplement   will  not  result  in  a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the  Certificates;  (v) to amend or supplement  any provisions in either of such
agreements  to the extent  necessary  or  desirable  to  maintain  the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
or (vi) to make any other  provisions  with  respect  to  matters  or  questions
arising under the Pooling  Agreement,  which shall not be inconsistent  with the
provisions  of the  Pooling  Agreement  and  will  not  result  in a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies  the  Controlling  Class  Representative,  the  Seller  and the  Master
Servicer, respectively, through the Trustee of its intention to do so in writing
at least 30 days prior to the Early  Termination  Notice  Date and  neither  the
Seller nor the Master Servicer as the case may be,  terminates the Trust Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to the Pooling  Agreement or by the Trust Fund in connection
with the  purchase  of the  Mortgage  Loans and other  assets of the Trust  Fund
pursuant to Section 9.01(c) of the Pooling Agreement shall be borne by the party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                         LASALLE NATIONAL BANK, not in its
                         individual capacity but solely as Trustee


                         By: ______________________________________
                                       Authorized Officer

                         Certificate of Authentication

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

  This is one of the Class G Certificates referred to in the Pooling Agreement.

Dated: [______________]


                                        LASALLE NATIONAL BANK, not in its
                                        individual capacity but solely as 
                                        Authenticating Agent


                                        By: ____________________________________
                                                      Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class G  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund. 

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class G
Certificate of the entire Percentage Interest  represented by the within Class G
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  G
Certificate to the following address:

Date: _________________


                                      Signature by or on behalf of Assignor(s)


                                      Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to      __________________________      for     the     account     of
__________________________ account number _____________________________________.

     This   information  is  provided  by   ______________________________,  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.


                                                 By:


                                                 [Please print or type name(s)]


                                                 Title:


                                                 Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-11

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS H

[If a Global  Certificate is to be held by or for The Depository  Trust Company,
then  insert:   UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),
TO THE CERTIFICATE REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
AND ANY  CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE ORIGINATOR,  THE MASTER SERVICER,  THE SPECIAL  SERVICER,  THE TRUSTEE,  THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

[If Restricted  Certificates issued to qualified institutional buyers within the
meaning  of Rule 144A  under the  Securities  Act and  Institutional  Accredited
Investors that are not qualified institutional buyers within the meaning of Rule
144A under the Securities Act,  insert:  THIS  CERTIFICATE HAS NOT BEEN AND WILL
NOT BE REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT"),  OR ANY STATE  SECURITIES  LAW. THE HOLDER  HEREOF,  BY  PURCHASING  THIS
CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY BE REOFFERED,  RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), WHOM THE HOLDER
HAS INFORMED THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM  REGISTRATION  PROVIDED
BY RULE 144 (IF  AVAILABLE),  (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE WITH
RULE 903 OR RULE 904 OF  REGULATION  S, OR (4) BY AN INITIAL  INVESTOR THAT IS A
QIB,  OR BY A  SUBSEQUENT  INVESTOR,  TO AN  INSTITUTIONAL  ACCREDITED  INVESTOR
MEETING THE  REQUIREMENTS  OF REGULATION D AND (B) IN ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.]

[If Regulation S Global Certificate,  then insert: THIS CERTIFICATE HAS NOT BEEN
AND WILL NOT BE REGISTERED  UNDER THE  SECURITIES ACT AND PRIOR TO THE DATE THAT
IS 40 DAYS AFTER THE LATER OF THE  COMMENCEMENT OF THE OFFERING AND THE ORIGINAL
ISSUE DATE OF THE CERTIFICATES,  MAY NOT BE OFFERED,  SOLD, PLEDGED OR OTHERWISE
TRANSFERRED  IN THE UNITED  STATES OR TO A U.S.  PERSON  EXCEPT  PURSUANT  TO AN
EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.]

[If Restricted Certificates issued to an Institutional Accredited Investor which
is not a qualified institutional buyer within the meaning of Rule 144A under the
Securities Act, then insert: AS PROVIDED IN THE POOLING AGREEMENT, ANY HOLDER OF
THIS CERTIFICATE THAT IS AN INSTITUTIONAL  ACCREDITED  INVESTOR MAY NOT EXCHANGE
THIS CERTIFICATE FOR INTERESTS IN A GLOBAL CERTIFICATE.]

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS AS PROVIDED IN THE POOLING AGREEMENT REFERRED TO BELOW.

THIS CLASS H CERTIFICATE  IS SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3,
CLASS X, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND CLASS G CERTIFICATES AS
AND TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
_____%,  INCLUDING ACCRUED  INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  11  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,  OTHER
THAN ARD  LOANS,  WHICH ARE  ASSUMED  TO PREPAY ON THEIR  ANTICIPATED  REPAYMENT
DATES,  WHICH ASSUMPTION WAS USED TO PRICE THIS  CERTIFICATE:  (I) THE AMOUNT OF
OID AS A PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE  IS
APPROXIMATELY  _____%;  (II) THE ANNUAL  YIELD TO MATURITY OF THIS  CERTIFICATE,
COMPOUNDED  MONTHLY,  IS  APPROXIMATELY  _____%;  AND  (III)  THE  AMOUNT OF OID
ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD  (OCTOBER 29, 1998 TO NOVEMBER 18,
1998) AS A  PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY _____%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS H


Pass-Through Rate:  6.0000%

First Distribution Date:  November 18, 1998     Cut-Off Date:  October 11, 1998

Aggregate Initial Certificate Principal Amount  Scheduled Final Distribution
of the Class H Certificates:                    Date: October 2028
$55,846,000

CUSIP:  [for 144A:  36228C CU 5]                Initial Certificate Principal 
        [for Reg. S:  U03911 AR 2]              Amount of this Certificate:  
        [for Reg. D: 36228C CZ 4]               $[_______________]

ISIN:  USU03911AR20

Common Code:  9201114

No.:  [___]

     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  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class J, Class K,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  H
Certificates,  the "Certificates";  the Holders of Certificates are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class H
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class H Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  as a REMIC or of the
Grantor Trust as a grantor  trust,  or to prevent the imposition of any material
state or local  taxes  on the  Trust  Fund;  (iv) to  amend  or  supplement  any
provisions in either of such agreements  that shall not adversely  affect in any
material respect the interests of any  Certificateholder not consenting thereto,
as  evidenced  in writing by an Opinion of Counsel,  at the expense of the party
requesting such amendment,  or as evidenced by confirmation in writing from each
Rating  Agency  that  such  amendment  or  supplement   will  not  result  in  a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the  Certificates;  (v) to amend or supplement  any provisions in either of such
agreements  to the extent  necessary  or  desirable  to  maintain  the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
or (vi) to make any other  provisions  with  respect  to  matters  or  questions
arising under the Pooling  Agreement,  which shall not be inconsistent  with the
provisions  of the  Pooling  Agreement  and  will  not  result  in a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies  the  Controlling  Class  Representative,  the  Seller  and the  Master
Servicer, respectively, through the Trustee of its intention to do so in writing
at least 30 days prior to the Early  Termination  Notice  Date and  neither  the
Seller nor the Master Servicer as the case may be,  terminates the Trust Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to the Pooling  Agreement or by the Trust Fund in connection
with the  purchase  of the  Mortgage  Loans and other  assets of the Trust  Fund
pursuant to Section 9.01(c) of the Pooling Agreement shall be borne by the party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                    LASALLE NATIONAL BANK, not in its
                                    individual capacity but solely as Trustee


                                    By:_______________________________
                                            Authorized Officer


                          Certificate of Authentication

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

     This  is  one  of the  Class  H  Certificates  referred  to in the  Pooling
Agreement. Dated: [______________]


                                LASALLE NATIONAL BANK, not in its
                                individual capacity but solely as Authenticating
                                Agent


                                 By:___________________________________
                                         Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto _________________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class H  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class H
Certificate of the entire Percentage Interest  represented by the within Class H
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  H
Certificate to the following address:

Date: _________________


                                      Signature by or on behalf of Assignor(s)


                                      Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address of the Assignee(s) for the purpose of receiving  notices and
distributions:

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to  ______________________  for the account of  __________________________
account  number  ____________________________.  

     This  information  is  provided  by   ________________________________  the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.

                                           By:


                                                [Please print or type name(s)]


                                                Title:


                                                Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-12

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS J

[If a Global  Certificate is to be held by or for The Depository  Trust Company,
then  insert:   UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),
TO THE CERTIFICATE REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
AND ANY  CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE ORIGINATOR,  THE MASTER SERVICER,  THE SPECIAL  SERVICER,  THE TRUSTEE,  THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

[If Restricted  Certificates issued to qualified institutional buyers within the
meaning  of Rule 144A  under the  Securities  Act and  Institutional  Accredited
Investors that are not qualified institutional buyers within the meaning of Rule
144A under the Securities Act,  insert:  THIS  CERTIFICATE HAS NOT BEEN AND WILL
NOT BE REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT"),  OR ANY STATE  SECURITIES  LAW. THE HOLDER  HEREOF,  BY  PURCHASING  THIS
CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY BE REOFFERED,  RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), WHOM THE HOLDER
HAS INFORMED THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM  REGISTRATION  PROVIDED
BY RULE 144 (IF  AVAILABLE),  (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE WITH
RULE 903 OR RULE 904 OF  REGULATION  S, OR (4) BY AN INITIAL  INVESTOR THAT IS A
QIB,  OR BY A  SUBSEQUENT  INVESTOR,  TO AN  INSTITUTIONAL  ACCREDITED  INVESTOR
MEETING THE  REQUIREMENTS  OF REGULATION D AND (B) IN ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.]

[If Regulation S Global Certificate,  then insert: THIS CERTIFICATE HAS NOT BEEN
AND WILL NOT BE REGISTERED  UNDER THE  SECURITIES ACT AND PRIOR TO THE DATE THAT
IS 40 DAYS AFTER THE LATER OF THE  COMMENCEMENT OF THE OFFERING AND THE ORIGINAL
ISSUE DATE OF THE CERTIFICATES,  MAY NOT BE OFFERED,  SOLD, PLEDGED OR OTHERWISE
TRANSFERRED  IN THE UNITED  STATES OR TO A U.S.  PERSON  EXCEPT  PURSUANT  TO AN
EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.]

[If Restricted Certificates issued to an Institutional Accredited Investor which
is not a qualified institutional buyer within the meaning of Rule 144A under the
Securities Act, then insert: AS PROVIDED IN THE POOLING AGREEMENT, ANY HOLDER OF
THIS CERTIFICATE THAT IS AN INSTITUTIONAL  ACCREDITED  INVESTOR MAY NOT EXCHANGE
THIS CERTIFICATE FOR INTERESTS IN A GLOBAL CERTIFICATE.]

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS AS PROVIDED IN THE POOLING AGREEMENT REFERRED TO BELOW.

THIS CLASS J CERTIFICATE  IS SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3,
CLASS X,  CLASS B,  CLASS C,  CLASS D,  CLASS E,  CLASS F,  CLASS G AND  CLASS H
CERTIFICATES AS AND TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO
HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
_____%,  INCLUDING ACCRUED  INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  11  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,  OTHER
THAN ARD  LOANS,  WHICH ARE  ASSUMED  TO PREPAY ON THEIR  ANTICIPATED  REPAYMENT
DATES,  WHICH ASSUMPTION WAS USED TO PRICE THIS  CERTIFICATE:  (I) THE AMOUNT OF
OID AS A PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE  IS
APPROXIMATELY  _____%;  (II) THE ANNUAL  YIELD TO MATURITY OF THIS  CERTIFICATE,
COMPOUNDED  MONTHLY,  IS  APPROXIMATELY  _____%;  AND  (III)  THE  AMOUNT OF OID
ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD  (OCTOBER 29, 1998 TO NOVEMBER 18,
1998) AS A  PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY _____%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS J


Pass-Through Rate:  6.0000%

First Distribution Date:  November 18, 1998     Cut-Off Date:  October 11, 1998

Aggregate Initial Certificate Principal Amount  Scheduled Final Distribution 
of the Class J Certificates:                    Date: October 2028
$23,269,000                              

CUSIP:  [for 144A:  36228C CV 3]    Initial Certificate Principal Amount of this
        [for Reg. S:  U03911 AS 0]  Certificate:  $[_______________]
        [for Reg. D: 36228C DA 8]

ISIN:  USU03911AS03

Common Code:  9201149

No.:  [___]

     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  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class K,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  J
Certificates,  the "Certificates";  the Holders of Certificates are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee  under the  Pooling  Agreement.  Pursuant  to the  terms of the  Pooling
Agreement,  the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will
distribute (other than the final  distribution on any Certificate),  on the 18th
day of each  month  (or,  if such  18th  day is not a  Business  Day,  the  next
succeeding  Business  Day),  commencing  on November 18, 1998 (each such date, a
"Distribution Date"), to the Person in whose name this Certificate is registered
as of the related  Record Date,  an amount equal to such Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable to the Class J Certificates for such  Distribution  Date, all as
more fully described in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to Class J Certificates is the calendar month
preceding  the month in which such  Distribution  Date  occurs and is assumed to
consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  as a REMIC or of the
Grantor Trust as a grantor  trust,  or to prevent the imposition of any material
state or local  taxes  on the  Trust  Fund;  (iv) to  amend  or  supplement  any
provisions in either of such agreements  that shall not adversely  affect in any
material respect the interests of any  Certificateholder not consenting thereto,
as  evidenced  in writing by an Opinion of Counsel,  at the expense of the party
requesting such amendment,  or as evidenced by confirmation in writing from each
Rating  Agency  that  such  amendment  or  supplement   will  not  result  in  a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the  Certificates;  (v) to amend or supplement  any provisions in either of such
agreements  to the extent  necessary  or  desirable  to  maintain  the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
or (vi) to make any other  provisions  with  respect  to  matters  or  questions
arising under the Pooling  Agreement,  which shall not be inconsistent  with the
provisions  of the  Pooling  Agreement  and  will  not  result  in a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies  the  Controlling  Class  Representative,  the  Seller  and the  Master
Servicer, respectively, through the Trustee of its intention to do so in writing
at least 30 days prior to the Early  Termination  Notice  Date and  neither  the
Seller nor the Master Servicer as the case may be,  terminates the Trust Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to the Pooling  Agreement or by the Trust Fund in connection
with the  purchase  of the  Mortgage  Loans and other  assets of the Trust  Fund
pursuant to Section 9.01(c) of the Pooling Agreement shall be borne by the party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

     IN WITNESS  WHEREOF, the Trustee has caused this Class 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 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 being made by wire  transfer  in  immediately  available
funds to  ______________________  for the account of  __________________________
account number ____________________________.

     This   information  is  provided  by   ______________________________   the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.


                                      By:


                                               [Please print or type name(s)]


                                               Title:


                                               Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-13

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS K

[If a Global  Certificate is to be held by or for The Depository  Trust Company,
then  insert:   UNLESS  THIS   CERTIFICATE   IS   PRESENTED  BY  AN   AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),
TO THE CERTIFICATE REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
AND ANY  CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER  NAME AS IS  REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  IS MADE TO CEDE & CO. OR TO SUCH  OTHER  ENTITY AS IS  REQUESTED  BY AN
AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR
VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS THE  REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE ORIGINATOR,  THE MASTER SERVICER,  THE SPECIAL  SERVICER,  THE TRUSTEE,  THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET
FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE BALANCE OF THIS
CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET
FORTH BELOW.

[If Restricted  Certificates issued to qualified institutional buyers within the
meaning  of Rule 144A  under the  Securities  Act and  Institutional  Accredited
Investors that are not qualified institutional buyers within the meaning of Rule
144A under the Securities Act,  insert:  THIS  CERTIFICATE HAS NOT BEEN AND WILL
NOT BE REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT"),  OR ANY STATE  SECURITIES  LAW. THE HOLDER  HEREOF,  BY  PURCHASING  THIS
CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY BE REOFFERED,  RESOLD, PLEDGED OR
OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB"), WHOM THE HOLDER
HAS INFORMED THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN
RELIANCE ON RULE 144A, (2) PURSUANT TO AN EXEMPTION FROM  REGISTRATION  PROVIDED
BY RULE 144 (IF  AVAILABLE),  (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE WITH
RULE 903 OR RULE 904 OF  REGULATION  S, OR (4) BY AN INITIAL  INVESTOR THAT IS A
QIB,  OR BY A  SUBSEQUENT  INVESTOR,  TO AN  INSTITUTIONAL  ACCREDITED  INVESTOR
MEETING THE  REQUIREMENTS  OF REGULATION D AND (B) IN ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.]

[If Regulation S Global Certificate, then insert: THIS CERTIFICATE HAS NOT
BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT AND PRIOR TO THE DATE
THAT IS 40 DAYS AFTER THE LATER OF THE COMMENCEMENT OF THE OFFERING AND THE
ORIGINAL ISSUE DATE OF THE CERTIFICATES, MAY NOT BE OFFERED, SOLD, PLEDGED OR
OTHERWISE TRANSFERRED IN THE UNITED STATES OR TO A U.S. PERSON EXCEPT PURSUANT
TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.]

[If Restricted Certificates issued to an Institutional Accredited Investor which
is not a qualified institutional buyer within the meaning of Rule 144A under the
Securities Act, then insert: AS PROVIDED IN THE POOLING AGREEMENT, ANY HOLDER OF
THIS CERTIFICATE THAT IS AN INSTITUTIONAL  ACCREDITED  INVESTOR MAY NOT EXCHANGE
THIS CERTIFICATE FOR INTERESTS IN A GLOBAL CERTIFICATE.]

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF AN EXHIBIT TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING  THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS AS PROVIDED IN THE POOLING AGREEMENT REFERRED TO BELOW.

THIS CLASS K CERTIFICATE  IS SUBORDINATE TO THE CLASS A-1, CLASS A-2, CLASS A-3,
CLASS X, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F, CLASS G, CLASS H AND CLASS
J CERTIFICATES AS AND TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT  REFERRED
TO HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE.

THIS  CERTIFICATE IS ISSUED ON OCTOBER 29, 1998, AND BASED ON ITS ISSUE PRICE OF
_____%,  INCLUDING ACCRUED  INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  11  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,  OTHER
THAN ARD  LOANS,  WHICH ARE  ASSUMED  TO PREPAY ON THEIR  ANTICIPATED  REPAYMENT
DATES,  WHICH ASSUMPTION WAS USED TO PRICE THIS  CERTIFICATE:  (I) THE AMOUNT OF
OID AS A PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE  IS
APPROXIMATELY  _____%;  (II) THE ANNUAL  YIELD TO MATURITY OF THIS  CERTIFICATE,
COMPOUNDED  MONTHLY,  IS  APPROXIMATELY  _____%;  AND  (III)  THE  AMOUNT OF OID
ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD  (OCTOBER 29, 1998 TO NOVEMBER 18,
1998) AS A  PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY _____%.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1998-C1, CLASS K


Pass-Through Rate:  6.0000%

First Distribution Date:  November 18, 1998    Cut-Off Date:  October 11, 1998

Aggregate Initial Certificate Principal        Scheduled Final Distribution Date
Amount of the Class K Certificates:            Date: October 2028
$37,232,197

CUSIP:  [for 144A:  36228C CW 1]               Initial Certificate Principal 
        [for Reg. S:  U03911 AT 8]             Amount of this Certificate: 
        [for Reg. D: 36228C DB 6]              $[_______________]

ISIN:  USU03911AT85

Common Code:  9205853

No.:  [___]

     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  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J,
Class  Q,  Class  R and  Class  LR  Certificates  (together  with  the  Class  K
Certificates,  the "Certificates";  the Holders of Certificates are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"regular  interest" in a "real  estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(1) and 860D of the Internal
Revenue Code of 1986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class K
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class K Certificates  is the calendar
month preceding the month in which such  Distribution Date occurs and is assumed
to consist of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  as a REMIC or of the
Grantor Trust as a grantor  trust,  or to prevent the imposition of any material
state or local  taxes  on the  Trust  Fund;  (iv) to  amend  or  supplement  any
provisions in either of such agreements  that shall not adversely  affect in any
material respect the interests of any  Certificateholder not consenting thereto,
as  evidenced  in writing by an Opinion of Counsel,  at the expense of the party
requesting such amendment,  or as evidenced by confirmation in writing from each
Rating  Agency  that  such  amendment  or  supplement   will  not  result  in  a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the  Certificates;  (v) to amend or supplement  any provisions in either of such
agreements  to the extent  necessary  or  desirable  to  maintain  the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
or (vi) to make any other  provisions  with  respect  to  matters  or  questions
arising under the Pooling  Agreement,  which shall not be inconsistent  with the
provisions  of the  Pooling  Agreement  and  will  not  result  in a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies  the  Controlling  Class  Representative,  the  Seller  and the  Master
Servicer, respectively, through the Trustee of its intention to do so in writing
at least 30 days prior to the Early  Termination  Notice  Date and  neither  the
Seller nor the Master Servicer as the case may be,  terminates the Trust Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to the Pooling  Agreement or by the Trust Fund in connection
with the  purchase  of the  Mortgage  Loans and other  assets of the Trust  Fund
pursuant to Section 9.01(c) of the Pooling Agreement shall be borne by the party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused this Class 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
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 being made by wire  transfer  in  immediately  available
funds to  ______________________  for the account of  __________________________
account number ____________________________.
         
     This   information  is  provided  by   ______________________________   the
Assignee(s) named above, or  ____________________________________ as its (their)
agent.


                                           By:


                                                  [Please print or type name(s)]


                                                  Title:


                                                  Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-14

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS Q

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, (2) PURSUANT TO
AN EXEMPTION FROM  REGISTRATION  PROVIDED BY RULE 144 (IF AVAILABLE),  (3) IN AN
OFFSHORE TRANSACTION IN ACCORDANCE WITH RULE 903 OR RULE 904 OF REGULATION S, OR
(4) BY AN INITIAL  INVESTOR  THAT IS A QIB, OR BY A SUBSEQUENT  INVESTOR,  TO AN
INSTITUTIONAL  ACCREDITED  INVESTOR MEETING THE REQUIREMENTS OF REGULATION D AND
(B) IN ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING AND SERVICING  AGREEMENT  REFERRED TO HEREIN,
STATING THAT SUCH  PROSPECTIVE  TRANSFEREE IS NOT A PERSON REFERRED TO IN CLAUSE
(A) OR (B)  ABOVE,  OR (II) AN  OPINION  OF  COUNSEL  WHICH  ESTABLISHES  TO THE
SATISFACTION OF THE SELLER,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE
PURCHASE  AND HOLDING OF THIS  CERTIFICATE  WILL NOT RESULT IN THE ASSETS OF THE
TRUST FUND BEING  DEEMED TO BE "PLAN  ASSETS"  AND  SUBJECT TO TITLE I OF ERISA,
SECTION  4975 OF THE CODE OR SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN THE MEANING OF ERISA OR SECTION 4975 OF THE CODE
OR A MATERIALLY SIMILAR CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT
THE MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  SELLER,  THE TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AND SERVICING AGREEMENT, WHICH OPINION OF COUNSEL
SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE TRUST FUND, THE MASTER SERVICER, THE
SPECIAL SERVICER,  THE CERTIFICATE REGISTRAR OR THE SELLER. EACH TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.
<PAGE>

                       MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS Q

Percentage Interest:  100%

Cut-Off Date:  October 11, 1998

No.:  [_____]

     This certifies that [______________] is the registered owner of an interest
in a Trust Fund,  including  the  distributions  to be made with  respect to the
Class Q  Certificates.  The Trust Fund,  described  more fully  below,  consists
primarily  of a pool of  Mortgage  Loans  secured by first  liens on  commercial
properties and held in trust by the Trustee and serviced by the Master Servicer.
The Trust Fund was created, and the Mortgage Loans are to be serviced,  pursuant
to the Pooling Agreement (as defined below). The Holder of this Certificate,  by
virtue of the acceptance hereof, assents to the terms, provisions and conditions
of the Pooling  Agreement  and is bound  thereby.  Also issued under the Pooling
Agreement are the Class A-1,  Class A-2,  Class A-3,  Class X, Class B, Class C,
Class D,  Class E,  Class F,  Class G,  Class H,  Class J, Class K, Class R, and
Class  LR   Certificates   (together   with  the  Class  Q   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented by this  Certificate) of that portion of the aggregate amount of Net
Default  Interest  plus  amounts  in  respect  of  the  AIMCO  Multifamily  Pool
Conditional  Debt  then  distributable,   if  any,  allocable  to  the  Class  Q
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  as a REMIC or of the
Grantor Trust as a grantor  trust,  or to prevent the imposition of any material
state or local  taxes  on the  Trust  Fund;  (iv) to  amend  or  supplement  any
provisions in either of such agreements  that shall not adversely  affect in any
material respect the interests of any  Certificateholder not consenting thereto,
as  evidenced  in writing by an Opinion of Counsel,  at the expense of the party
requesting such amendment,  or as evidenced by confirmation in writing from each
Rating  Agency  that  such  amendment  or  supplement   will  not  result  in  a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the  Certificates;  (v) to amend or supplement  any provisions in either of such
agreements  to the extent  necessary  or  desirable  to  maintain  the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
or (vi) to make any other  provisions  with  respect  to  matters  or  questions
arising under the Pooling  Agreement,  which shall not be inconsistent  with the
provisions  of the  Pooling  Agreement  and  will  not  result  in a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies  the  Controlling  Class  Representative,  the  Seller  and the  Master
Servicer, respectively, through the Trustee of its intention to do so in writing
at least 30 days prior to the Early  Termination  Notice  Date and  neither  the
Seller nor the Master Servicer as the case may be,  terminates the Trust Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to the Pooling  Agreement or by the Trust Fund in connection
with the  purchase  of the  Mortgage  Loans and other  assets of the Trust  Fund
pursuant to Section 9.01(c) of the Pooling Agreement shall be borne by the party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]


                                 LASALLE NATIONAL BANK, not in it
                                 individual capacity but solely as Trustee


                                 By:_______________________________
                                       Authorized Officer


                          Certificate of Authentication
                          -----------------------------

     This  is  one  of the  Class  Q  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]


                                         LASALLE NATIONAL BANK, not in its
                                         individual capacity but solely as
                                         Authenticating Agent


                                         By:___________________________________
                                                     Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class Q  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class Q
Certificate of the entire Percentage Interest  represented by the within Class Q
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  Q
Certificate to the following address:

Date: _________________


                                        Signature by or on behalf of Assignor(s)


                                        Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number ______________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.


                                         By:


                                                  [Please print or type name(s)]


                                                  Title:


                                                  Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-15

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS R

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE  OR OTHER  TRANSFER  IS BEING  MADE IN  RELIANCE  ON RULE 144A AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING  THE  ASSETS  OF ANY  SUCH  PLAN.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE WILL BE REQUIRED TO DELIVER TO THE SELLER, THE CERTIFICATE REGISTRAR
AND THE TRUSTEE A REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM OF AN EXHIBIT
TO THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT SUCH
PROSPECTIVE TRANSFEREE IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS 860G(a)(2) AND 860D OF THE CODE. A TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT  TO CERTAIN  RESTRICTIONS  ON  TRANSFERABILITY,  AS SET FORTH IN SECTION
5.02(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  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (B) IT HAS  HISTORICALLY  PAID  ITS  DEBTS AS THEY  HAVE  COME DUE AND
INTENDS TO CONTINUE TO PAY ITS DEBTS AS THEY COME DUE IN THE FUTURE,  AND (C) IT
INTENDS TO PAY ANY TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME
DUE. ANY PURPORTED TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT
IS NOT A PERMITTED  TRANSFEREE  OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS
SHALL BE  ABSOLUTELY  NULL AND VOID AND SHALL  VEST NO  RIGHTS IN ANY  PURPORTED
TRANSFEREE.  IF THIS CERTIFICATE  REPRESENTS A "NON-ECONOMIC RESIDUAL INTEREST",
AS  DEFINED IN  TREASURY  REGULATIONS  SECTION  1.860E-l(c),  TRANSFERS  OF THIS
CERTIFICATE  MAY BE  DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO
SATISFY  A  REGULATORY  SAFE  HARBOR  UNDER  WHICH  SUCH  TRANSFERS  WILL NOT BE
DISREGARDED,  THE  TRANSFEROR  MAY BE REQUIRED,  AMONG OTHER THINGS,  TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED  TRANSFEREE.  THE HOLDER OF
THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED TO CONSENT TO
ACT AS "TAX MATTERS  PERSON" OF THE UPPER-TIER  REMIC AND TO THE  APPOINTMENT OF
THE  TRUSTEE  AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX  MATTERS  PERSON OR AS
OTHERWISE  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  TO PERFORM  THE
FUNCTIONS OF A "TAX MATTERS  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1998-C1, CLASS R

Percentage Interest:  100%

Cut-Off Date:  October 11, 1998

No.:  [_____]

     This  certifies  that[________________]  is  the  registered  owner  of  an
interest in a Trust Fund, including the distributions to be made with respect to
the Class R Certificates.  The Trust Fund, described more fully below,  consists
primarily  of a pool of  Mortgage  Loans  secured by first  liens on  commercial
properties and held in trust by the Trustee and serviced by the Master Servicer.
The Trust Fund was created, and the Mortgage Loans are to be serviced,  pursuant
to the Pooling Agreement (as defined below). The Holder of this Certificate,  by
virtue of the acceptance hereof, assents to the terms, provisions and conditions
of the Pooling  Agreement  and is bound  thereby.  Also issued under the Pooling
Agreement are the Class A-1,  Class A-2,  Class A-3,  Class X, Class B, Class C,
Class D,  Class E,  Class F,  Class G,  Class H,  Class J, Class K, Class Q, and
Class  LR   Certificates   (together   with  the  Class  R   Certificates,   the
"Certificates";  the Holders of Certificates are collectively referred to herein
as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"residual  interest" in a "real estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(2) and 860D of the Internal
Revenue Code of 1986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented by this Certificate) of the aggregate  amount, if any,  allocable to
the Class R Certificates for such Distribution Date, all as more fully described
in the Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  as a REMIC or of the
Grantor Trust as a grantor  trust,  or to prevent the imposition of any material
state or local  taxes  on the  Trust  Fund;  (iv) to  amend  or  supplement  any
provisions in either of such agreements  that shall not adversely  affect in any
material respect the interests of any  Certificateholder not consenting thereto,
as  evidenced  in writing by an Opinion of Counsel,  at the expense of the party
requesting such amendment,  or as evidenced by confirmation in writing from each
Rating  Agency  that  such  amendment  or  supplement   will  not  result  in  a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the  Certificates;  (v) to amend or supplement  any provisions in either of such
agreements  to the extent  necessary  or  desirable  to  maintain  the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
or (vi) to make any other  provisions  with  respect  to  matters  or  questions
arising under the Pooling  Agreement,  which shall not be inconsistent  with the
provisions  of the  Pooling  Agreement  and  will  not  result  in a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies  the  Controlling  Class  Representative,  the  Seller  and the  Master
Servicer, respectively, through the Trustee of its intention to do so in writing
at least 30 days prior to the Early  Termination  Notice  Date and  neither  the
Seller nor the Master Servicer as the case may be,  terminates the Trust Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to the Pooling  Agreement or by the Trust Fund in connection
with the  purchase  of the  Mortgage  Loans and other  assets of the Trust  Fund
pursuant to Section 9.01(c) of the Pooling Agreement shall be borne by the party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                LASALLE NATIONAL BANK, not in its
                                individual capacity but Solely as Trustee


                                By: ___________________________________________
                                            Authorized Officer


                          Certificate of Authentication

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

     This  is  one  of the  Class  R  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                   LASALLE NATIONAL BANK, not in its
                                   individual capacity but solely as 
                                   Authenticating Agent


                                    By: ________________________________________
                                                Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
___________________   (please  print  or  typewrite   name(s)  and  address(es),
including  postal  zip  code(s)  of  assignee(s))   ("Assignee(s)")  the  entire
Percentage  Interest  represented  by the within Class R Certificate  and hereby
authorize(s) the registration of transfer of such interest to Assignee(s) on the
Certificate Register of the Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class R
Certificate of the entire Percentage Interest  represented by the within Class R
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  R
Certificate to the following address:

Date:_________________

                                      Signature by or on behalf of Assignor(s)

                                      Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number __________________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                      By:


                                          [Please print or type name(s)]


                                          Title:

                                          Taxpayer Identification Number
<PAGE>

                                  EXHIBIT A-16

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS LR

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER SERVICER,  THE SPECIAL SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE
UNDERWRITER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE  OR OTHER  TRANSFER  IS BEING  MADE IN  RELIANCE  ON RULE 144A AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS SUBJECT TO ANY
FEDERAL,  STATE OR LOCAL LAW  ("SIMILAR  LAW")  WHICH IS, TO A MATERIAL  EXTENT,
SIMILAR TO THE FOREGOING  PROVISIONS OF ERISA OR THE CODE (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING  THE  ASSETS  OF ANY  SUCH  PLAN.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE WILL BE REQUIRED TO DELIVER TO THE SELLER, THE CERTIFICATE REGISTRAR
AND THE TRUSTEE A REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM OF AN EXHIBIT
TO THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT SUCH
PROSPECTIVE TRANSFEREE IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS 860G(a)(2) AND 860D OF THE CODE. A TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT  TO CERTAIN  RESTRICTIONS  ON  TRANSFERABILITY,  AS SET FORTH IN SECTION
5.02(1) OF THE POOLING AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO FURNISH
AN AFFIDAVIT TO THE TRANSFEROR  AND THE TRUSTEE TO THE EFFECT THAT,  AMONG OTHER
THINGS,  (A) IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN
CODE  SECTION  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (B) IT HAS  HISTORICALLY  PAID  ITS  DEBTS AS THEY  HAVE  COME DUE AND
INTENDS TO CONTINUE TO PAY ITS DEBTS AS THEY COME DUE IN THE FUTURE,  AND (C) IT
INTENDS TO PAY ANY TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME
DUE. ANY PURPORTED TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT
IS NOT A PERMITTED  TRANSFEREE  OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS
SHALL BE  ABSOLUTELY  NULL AND VOID AND SHALL  VEST NO  RIGHTS IN ANY  PURPORTED
TRANSFEREE.  IF THIS CERTIFICATE  REPRESENTS A "NON-ECONOMIC RESIDUAL INTEREST",
AS  DEFINED IN  TREASURY  REGULATIONS  SECTION  1.860E-l(c),  TRANSFERS  OF THIS
CERTIFICATE  MAY BE  DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO
SATISFY  A  REGULATORY  SAFE  HARBOR  UNDER  WHICH  SUCH  TRANSFERS  WILL NOT BE
DISREGARDED,  THE  TRANSFEROR  MAY BE REQUIRED,  AMONG OTHER THINGS,  TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED  TRANSFEREE.  THE HOLDER OF
THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED TO CONSENT TO
ACT AS "TAX MATTERS  PERSON" OF THE LOWER-TIER  REMIC AND TO THE  APPOINTMENT OF
THE  TRUSTEE  AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX  MATTERS  PERSON OR AS
OTHERWISE  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  TO PERFORM  THE
FUNCTIONS OF A "TAX MATTERS  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.
<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-C1, CLASS LR

Percentage Interest:  100%

Cut-Off Date:  October 11, 1998

No.:  [_____]

     This  certifies  that  [__________]  is owner  the  registered  owner of an
interest in a Trust Fund, including the distributions to be made with respect to
the Class LR Certificates.  The Trust Fund, described more fully below, consists
primarily  of a pool of  Mortgage  Loans  secured by first  liens on  commercial
properties and held in trust by the Trustee and serviced by the Master Servicer.
The Trust Fund was created, and the Mortgage Loans are to be serviced,  pursuant
to the Pooling Agreement (as defined below). The Holder of this Certificate,  by
virtue of the acceptance hereof, assents to the terms, provisions and conditions
of the Pooling  Agreement  and is bound  thereby.  Also issued under the Pooling
Agreement are the Class A-1,  Class A-2,  Class A-3,  Class X, Class B, Class C,
Class D,  Class E,  Class F,  Class G,  Class H,  Class J, Class K, Class Q, and
Class  R   Certificates   (together   with  the  Class  LR   Certificates,   the
"Certificates";  the Holders of Certificates are collectively referred to herein
as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement dated as of October 11, 1998 (the "Pooling
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent. To
the extent not defined  herein,  capitalized  terms used  herein  shall have the
meanings assigned thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in a
"residual  interest" in a "real estate  mortgage  investment  conduit," as those
terms are defined, respectively, in Sections 860G(a)(2) and 860D of the Internal
Revenue Code of 1986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the 18th day of each month (or,  if such
18th day is not a Business Day, the next succeeding Business Day), commencing on
November  18, 1998 (each such date,  a  "Distribution  Date"),  to the Person in
whose name this  Certificate  is  registered  as of the related  Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented by this Certificate) of the aggregate  amount, if any,  allocable to
the  Class  LR  Certificates  for  such  Distribution  Date,  all as more  fully
described in the Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class LR Certificateholders all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date (other than any GSMC Retained  Interest  Amounts);  (iii)
any REO Property; (iv) all revenues received in respect of any REO Property; (v)
the Master Servicer's and the Trustee's rights under the insurance policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guarantees given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Collection  Account,  the Lower-Tier  Distribution  Account,  the Upper-Tier
Distribution  Account,  the Excess Interest  Distribution  Account, the Interest
Reserve Account,  the Payment Reserve Account, the Reinvestment Reserve Account,
the Class Q  Distribution  Account  and any REO Account  including  reinvestment
income thereon;  (ix) any  environmental  indemnity  agreements  relating to the
Mortgaged Properties;  (x) the Goldman Group Guaranty; and (xi) the Reinvestment
Enhancement Instrument.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office,  together with an assignment and transfer  (executed by the Holder
or his duly  authorized  attorney),  subject to the applicable  requirements  in
Article V of the Pooling Agreement.  Upon surrender for registration of transfer
of this Certificate,  subject to the applicable requirements of Article V of the
Pooling Agreement,  the Trustee shall execute and the Authenticating Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination of
this  Certificate.  Such  Certificates  shall be  delivered  by the  Certificate
Registrar in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master Servicer,  the Special Servicer,  the Trustee, the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof  for all  purposes,  and none of the  Seller,  the Master  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any agent of any of them  shall be  affected  by any  notice or
knowledge to the contrary.

     No fee or service 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   Agreement  other  than  for  transfers  to
Institutional Accredited Investors, as also provided therein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master Servicer,  the Special Servicer,  the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders;  (i)
to cure any  ambiguity;  (ii) to correct or  supplement  any  provisions  in the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the  Upper-Tier  REMIC  and the  Lower-Tier  REMIC  as a REMIC or of the
Grantor Trust as a grantor  trust,  or to prevent the imposition of any material
state or local  taxes  on the  Trust  Fund;  (iv) to  amend  or  supplement  any
provisions in either of such agreements  that shall not adversely  affect in any
material respect the interests of any  Certificateholder not consenting thereto,
as  evidenced  in writing by an Opinion of Counsel,  at the expense of the party
requesting such amendment,  or as evidenced by confirmation in writing from each
Rating  Agency  that  such  amendment  or  supplement   will  not  result  in  a
qualification, withdrawal or downgrading of the then-current ratings assigned to
the  Certificates;  (v) to amend or supplement  any provisions in either of such
agreements  to the extent  necessary  or  desirable  to  maintain  the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
or (vi) to make any other  provisions  with  respect  to  matters  or  questions
arising under the Pooling  Agreement,  which shall not be inconsistent  with the
provisions  of the  Pooling  Agreement  and  will  not  result  in a  downgrade,
qualification  or withdrawal of the then current rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing. Expenses incurred with respect to any amendment pursuant to clause (vi)
shall be borne by the party requesting such amendment.

     Further, the Seller, the Master Servicer, the Special Servicer, the Trustee
and the Fiscal Agent, at any time and from time to time,  without the consent of
the Certificateholders,  may amend the Pooling Agreement to modify, eliminate or
add to any of its  provisions  to such extent as shall be  necessary to maintain
the  qualification  of the Trust REMIC as two separate  REMICs or of the Grantor
Trust as a  grantor  trust,  or to  prevent  the  imposition  of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
evidencing  not less than 66-2/3% of the  Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of,  payments on any  Certificate  without the
                           consent  of  all  the  Holders  of  all  Certificates
                           representing all Percentage Interests of the Class or
                           Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the  Master  Servicer,   the  Special  Servicer,  the
                           Trustee or the Fiscal  Agent to make a P&I Advance or
                           Property Advance, as applicable,  without the consent
                           of the Holders of all  Certificates  representing all
                           of the  Percentage  Interests of the Class or Classes
                           affected thereby; or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The  Holders  at  the  Controlling  Class  representing  greater  than  50%
Percentage  Interest of the Controlling Class may effect an early termination of
the Trust Fund,  upon not less than 30 days' prior  notice  given to the Seller,
the  Trustee  and  Master  Servicer  any time on or after the Early  Termination
Notice Date specifying the Anticipated  Termination  Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans 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 Master Servicer
                                    as of the date not more  than 30 days  prior
                                    to the last day of the month  preceding such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (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
                                    Interest   Accrual  Period   preceding  such
                                    Distribution Date; and

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

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all other  property  acquired  in  respect of any
                           Mortgage Loan on the last day of the month  preceding
                           such   Distribution   Date,   as   determined  by  an
                           Independent   appraiser   acceptable  to  the  Master
                           Servicer  as of a date not more than 30 days prior to
                           the last day of the month preceding such Distribution
                           Date,  together with one month's  interest thereon at
                           the related Mortgage Rates.

     The  Holders  of the  Controlling  Class  representing  greater  than a 50%
Percentage  Interest of the  Controlling  Class,  or if such Holders do not, the
Seller, or if neither the Seller nor such Holders do, the Master Servicer or, if
neither such Holders nor the Seller nor the Master  Servicer does, any Holder of
a Class LR Certificate  representing  greater than a 50% Percentage  Interest in
such  Class,  may also  effect such  termination  as provided  above if it first
notifies  the  Controlling  Class  Representative,  the  Seller  and the  Master
Servicer, respectively, through the Trustee of its intention to do so in writing
at least 30 days prior to the Early  Termination  Notice  Date and  neither  the
Seller nor the Master Servicer as the case may be,  terminates the Trust Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to the Pooling  Agreement or by the Trust Fund in connection
with the  purchase  of the  Mortgage  Loans and other  assets of the Trust  Fund
pursuant to Section 9.01(c) of the Pooling Agreement shall be borne by the party
exercising its purchase rights hereunder.  The Trustee shall be entitled to rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  continue beyond the expiration
of twenty-one  years from the death of the last survivor of the  descendants  of
Joseph P.  Kennedy,  the late  ambassador  of the  United  States to the  United
Kingdom, living on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.
<PAGE>

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

Dated:  [______________]

                                   LASALLE NATIONAL BANK, not in its 
                                   individual capacity but solely as Trustee


                                   By: ______________________________________
                                                 Authorized Officer


                          Certificate of Authentication

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

     This  is  one of the  Class  LR  Certificates  referred  to in the  Pooling
Agreement.

Dated: [______________]

                                             LASALLE NATIONAL BANK, not in its
                                             individual capacity but solely as
                                             Authenticating Agent


                                             By: ______________________________
                                                      Authorized Officer
<PAGE>

                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
________________________________________________________________________________
____________________   (please  print  or  typewrite  name(s)  and  address(es),
including  postal  zip  code(s)  of  assignee(s))   ("Assignee(s)")  the  entire
Percentage  Interest  represented by the within Class LR Certificate  and hereby
authorize(s) the registration of transfer of such interest to Assignee(s) on the
Certificate Register of the Trust Fund.

     I (we)  further  direct the  Certificate  Registrar to issue a new Class LR
Certificate of the entire Percentage Interest represented by the within Class LR
Certificates  to the  above-named  Assignee(s)  and to  deliver  such  Class  LR
Certificate to the following address:

Date:_________________

                                      Signature by or on behalf of Assignor(s)

                                      Taxpayer Identification Number
<PAGE>

                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:

     Distributions,  if being made by wire  transfer  in  immediately  available
funds     to     ___________________________      for     the     account     of
_____________________________ account number ___________________________.

     This information is provided by __________________________  the Assignee(s)
named above, or  ________________________________________________ as its (their)
agent.

                                          By:


                                               [Please print or type name(s)]


                                               Title:

                                               Taxpayer Identification Number
<PAGE>

                                   EXHIBIT B

                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1998-C1
                             Mortgage Loan Schedule

<TABLE>
<CAPTION>
                                                       Current                                              
                                                       -------                                              
  Loan                                                 Monthly     Current      Revised Rate    Excess Rate 
  ----                                                 -------     -------      ------------    ----------- 
 Number                Borrower Name                   Payment  Interest Rate    (ARD Loans)    (ARD Loans) 
 ------                -------------                   -------  -------------    -----------    ----------- 
<S>          <C>                                   <C>              <C>           <C>               <C>     
07-0000000   Ming Avenue Limited Partnership          13,071.72     8.4400        10.4400(4)        2.0000  
09-0001031   PDL, Inc. & Associates, LC              120,927.79     7.3800         9.3800(4)        2.0000  
09-0001032   Colonial Plaza Associates, LLC           13,478.70     6.8400         -                     -  
09-0001034   Concourse Plaza II, LTD.                 10,709.39     7.0600         -                     -  
09-0001035   Marks/Bloom McKinney Apts., Ltd.          4,604.44     6.9300         -                     -  
09-0001036   Marks/Bloom McKinney Apts., Ltd.          3,902.54     6.9300         -                     -  
09-0001037   WVM Partners, Ltd.                       69,098.35     7.1800         -                     -  
09-0001038   Brandon Lakes Plaza, Ltd.                16,147.41     7.2800         -                     -  
09-0001039   Salina Street Development, LLC           14,175.11     7.0300         -                     -  
09-0001040   Bercar II LLC                            84,425.84     7.1500         -                     -  
09-0001041   Affordable I, L.L.C.                     45,927.66     7.1500         9.1500(4)        2.0000  
09-0001042   Texas Briarwood Village Apts, Ltd.       64,805.22     6.9400         -                     -  
09-0001044   Florida Housing Corp. et al              36,514.10     7.9500         -                     -  
09-0001045   2002-2006 Ellis Avenue Corp.             20,485.64     7.2600         -                     -  
09-0001046   Stoneville Investment Properties, L      12,332.00     7.1100         -                     -  
09-0001051   Town View Apartments, L.P.               13,957.93     7.2800         -                     -  
09-0001053   Rowayton Marine Realty, LLC              23,722.57     7.3300         -                     -  
09-0001054   PSPR, Inc.                               12,897.38     7.9300         -                     -  
09-0001055   CDI Centre, L.L.C.                       55,437.43     7.4000         -                     -  
09-0001056   Sonesta West LLC                         20,727.92     7.5500         -                     -  
09-0001057   FGR & DY Realty, Johnson City, LLC        9,192.51     6.9900         -                     -  
09-0001058   Five N's, Inc.                           13,101.55     8.1700         -                     -  
09-0001059   Rama Hotel Corporation                   12,211.59     7.8700         -                     -  
09-0001060   M.K.K. Hotel Corporation                 11,350.82     8.0700         -                     -  
09-0001061   Canton Street Development, LLC           14,506.94     7.0500         -                     -  
09-0001062   Par Realty Group, Inc.                   23,107.61     7.5900         -                     -  
09-0001063   Rivertech Associates Limited Partne      30,423.71     7.1600         -                     -  
09-0001064   Manir Properties                         28,537.80     7.9300         -                     -  
09-0001065   Saunders New Mexico Properties LLC       39,905.52     7.5000         -                     -  
09-0001066   S.S.N.H.R., Inc.                         52,827.07     7.7400         -                     -  
09-0001067   Shree Narayan, Inc.                      20,623.37     7.7000         -                     -  
09-0001069   Yogi Investments, L.L.C.                  8,299.63     7.7800         -                     -  
09-0001070   Number One Sierra, Ltd.                  12,193.83     7.1800         -                     -  
09-0001071   Jagdish Investment Group, Inc.           14,194.00     7.8600         -                     -  
09-0001072   Angleton Investments, Ltd.               11,551.71     7.2700         -                     -  
09-0001073   Ridgecrest Shopping Center, LTD           9,920.11     7.2700         -                     -  
09-0001074   Laxim Hotels, Inc.                       15,007.37     7.8400         -                     -  
09-0001075   Shadow Glen Apartments, LLC               7,323.42     7.3400         -                     -  
09-0001076   Intervest-First Place Tulsa LP          225,565.99     7.2700         -                     -  
09-0001077   Cosmo, Inc.                               6,501.23     8.6100         -                     -  
09-0001079   Vikas Hotels, Inc.                       14,034.56     7.7100         -                     -  
09-0001080   Akanksha, Inc.                           13,570.02     7.6600         -                     -  
09-0001081   Shri Nath, L.L.C.                        15,077.97     7.7200         -                     -  
09-0001082   Colorado Place Limited Partnership       36,217.83     6.9300         -                     -  
09-0001083   Nikita Investment Corporation            12,907.63     7.8100         -                     -  
09-0001084   Fort Worth Credit Partners, LTD          15,720.61     7.3800         -                     -  
09-0001085   41st Street Partners, L.P.               10,901.58     7.5600         9.5600(4)        2.0000  
09-0001086   O,M-Bernardo Industrial, Ltd.            22,843.82     6.9500         8.9500(4)        2.0000  
09-0001087   1709 SOUTHLAKE OAKS, LTD                 15,612.13     7.2000         -                     -  
09-0001088   Franklin Hospitality Group, Inc.         16,532.39     7.7300         -                     -  
09-0001091   Larchmont Boulevard Building, Ltd.        9,569.47     7.2700         -                     -  
09-0001093   SKN Properties, LLC                      12,295.15     7.9500         -                     -  
09-0001094   Marvin & Donna Cavaness Family Trust     10,608.18     6.9000         -                     -  
09-0001095   Domain NZ Partners Limited Partners      10,253.00     7.2700         -                     -  
09-0001096   Pasha, Inc.                              14,049.88     8.3800         -                     -  
09-0001097   Felix Payal "LLC"                        12,043.58     7.7900         -                     -  
09-0001098   Jay Bhagwan, Inc.                        24,653.98     7.6500         -                     -  
09-0001099   Four Winds, Inc.                        186,089.20     9.4700         -                     -  
09-0001100   FW of Saratoga, Inc.                     88,468.64     9.4700         -                     -  
09-0001101   Medallion Bellevue Inn, L.L.C.           75,197.43     7.4200         9.4200(4)        2.0000  
09-0001102   8th and Pine Joint Venture               98,859.60     7.2900         9.2900(4)        2.0000  
09-0001104   BEENA, Inc.                              29,921.95     7.5300         -                     -  
09-0001105   Jay Ambe, Inc.                           10,161.51     7.7100         -                     -  
09-0001106   Hearthside Skilled Nursing Facility      19,249.87     7.8800         -                     -  
09-0001107   Southgate, Inc.                          21,508.80     7.8100         -                     -  
09-0001110   13405 Stemmons, Ltd.                     30,873.90     7.4400         9.4400(4)        2.0000  
09-0001111   All-Coast Enterprises Inc.               25,140.22     7.2100         -                     -  
09-0001112   502 East Highland Partners, L.P.         13,176.01     7.3100         -                     -  
09-0001113   Arshco, Inc.                             21,619.02     7.6800         -                     -  
09-0001114   EP Acquisition L.P.                      22,767.76     7.4300         9.4300(4)        2.0000  
09-0001115   Vance Hotel Associates Limited Part      92,211.34     7.4800         9.4800(4)        2.0000  
09-0001116   The Westcoast Benson Hotel Limited      178,194.09     7.3200         9.3200(4)        2.0000  
09-0001117   LTC-Ohio, Inc.                          125,992.69     7.2700         -                     -  
09-0001118   Trupti, LLC                              12,033.45     7.6900         -                     -  
09-0001119   Golden-T Holdings, Inc.                  13,910.74     7.7900         -                     -  
09-0001120   Gulab, Inc.                               9,867.94     7.6600         -                     -  
09-0001122   TMP Investments, Inc.                    96,869.03     7.2500         -                     -  
09-0001123   Springdale Villa L.P.                    66,458.42     6.9400         -                     -  
09-0001124   Jaymine Enterprises, Inc.                16,419.56     7.6400         -                     -  
09-0001128   FSH Associates LP                       177,074.61     7.3900         9.3900(4)        2.0000  
09-0001130   Spring Park Plaza Associates Limite      22,883.00     7.1300         -                     -  
09-0001132   Globe Corporation                        14,537.41     7.6000         -                     -  
09-0001133   Consolidated Storage Properties, In      39,400.72     7.1500         -                     -  
09-0001134   Gokul, Inc., a Virginia corporation      17,070.08     7.5100         -                     -  
09-0001135   S.W. Farmington, Inc.                    55,720.03     7.4400         -                     -  
09-0001136   S.W. Roswell, Inc.                       43,105.21     7.5400         -                     -  
09-0001137   S.W. Grants, Inc.                        11,283.67     7.4400         -                     -  
09-0001138   S.W. Gallup, Inc.                        32,233.82     7.4400         -                     -  
09-0001139   Malkus, Inc., a Florida Corporation      22,217.13     7.6700         -                     -  
09-0001140   Nirab Amare, L.L.C.                      29,860.82     7.6300         -                     -  
09-0001141   Kush, Inc.                               10,583.39     7.5300         -                     -  
09-0001142   Westheimer Hospitality, L.L.C.           19,732.35     7.3900         -                     -  
09-0001147   T.C. Hospitality, Inc.                   12,766.60     7.1300         -                     -  
09-0001160   Patro, Ltd.                              25,865.68     6.6000         -                     -  
09-0001163   Lancaster Mobile Homes Estates Limi      18,296.27     6.1600         -                     -  
09-0001167   Centerra Marketplace, Inc.               47,651.41     6.1700         -                     -  
09-0001168   Clearview - Kenosha, LLC                141,311.52     6.8800         -                     -  
09-1001006   EPT DownREIT II, Inc.                   689,147.83     6.7720         8.7720(1)        2.0000  
400027540    Phoenix Construction, Inc.               25,120.22     8.5650         -                     -  
400027560    Concord Summit, LTD.                     23,893.00     8.2700         -                     -  
400028210    Royal Village, L.L.C.                    29,177.20     8.8320         -                     -  
400028225    APA III LTD.                            143,434.75     8.3200         -                     -  
400028228    Sterling Ponds Shopping Center, LLC      66,144.79     8.4600         -                     -  
400028269    Westmoor I, LTD.                         14,579.39     7.1900         -                     -  
400028275    R & W Arizona Properties, L.L.C.         72,454.54     7.2700         9.2700(2)        2.0000  
400028277    Kenneth L. Shimm                         54,050.58     7.5400         -                     -  
400028286    Zephyr Hills Limited Partnership         15,783.29     7.2300         -                     -  
400028304    Thirty Six Hundred LP                    24,760.74     7.6200         -                     -  
400028305    Bowman Business Park, L.L.C.             24,308.06     7.0100         -                     -  
400029116    Cafferty Stoneybrook Associates, L.      26,181.78     7.5000         -                     -  
400029119    6011 Durand Associates                   17,507.91     7.1200         -                     -  
400029121    Saxon Enterprises, Inc.                  26,432.90     7.6100         -                     -  
400029126    Shiloh Place I, Ltd.                      8,844.49     7.4700         -                     -  
400029129    Imperial Hawthorne Limited Partners      24,541.69     6.9700         -                     -  
400029134    Middletown Properties Co. Limited        30,515.00     7.1900         -                     -  
400029137    Shirley Court Holdings, L.P.             25,398.14     6.9800         -                     -  
400029139    Prospect Venture, L.P.                   35,936.04     7.0500         9.0500(2)        2.0000  
400029140    Select Sites of Attleborough, Inc.       12,129.03     7.4400         -                     -  
400029141    Willow Run Business Center I, L.L.C     161,975.77     7.5700         -                     -  
400029143    Marketplace East Associates LP           20,367.36     6.9400         -                     -  
400029145    West Pacific Development                 17,208.45     7.1600         -                     -  
400029147    American National Bank and Trust Co      28,890.80     7.4800         -                     -  
400029148    Grand Rapids Associates LP               15,135.89     7.1100         -                     -  
400029149    Ames Business Center, L.L.P.             20,064.21     7.2200         -                     -  
400029150    Harry H. Hahamovitch                     12,047.24     7.4600         -                     -  
400029154    901 Argyle Partnership                   21,448.21     7.3600         -                     -  
400029155    Hopedale Business Park Corporation       11,468.15     7.8900         -                     -  
400029156    Megapolis, Corporation                   14,311.46     7.2400         -                     -  
400029157    BBR Realty Partners, LP                  19,229.21     7.9600         -                     -  
400029158    B/P Investments, Inc.                    21,302.83     7.6300         -                     -  
400029160    10201 Olde School, L.L.C.                16,669.04     7.2800         -                     -  
400029161    W-W Mill Plain Limited Partnership       33,736.56     7.1400         -                     -  
400029162    Featherstone Associates, LP              15,322.51     7.4600         -                     -  
400029163    Fresno Clinton Way Operating Ass. L      18,731.11     7.4200         -                     -  
400029164    Milton Associates S.C., Inc.             26,621.00     7.8300         -                     -  
400029166    Property Operations, Inc., as Trust      31,751.04     7.3600         -                     -  
400029167    PO Limited Partnership                   18,460.78     7.4300         -                     -  
400029168    Ira L. Giddens, Inc.                     11,034.31     7.0800         -                     -  
400029169    Braden Creek L.L.C.                      31,729.57     7.0400         -                     -  
400029171    Freeway Properties III                   33,500.51     7.0700         -                     -  
400029172    The Armory LLC                           39,361.12     7.3200         -                     -  
400029173    Udolf Investments, LLC                   31,553.20     7.4200         -                     -  
400029174    Partridge Square, LLC                    10,990.89     7.3200         -                     -  
400029178    422 Mystic Avenue Realty, L.L.C.         23,568.34     7.1200         -                     -  
400029180    SRK Blue Ash Associates Limited          10,320.45     7.1550         -                     -  
400029181    Benchmark Stuyvesant Associates LP       24,771.42     7.0550         -                     -  
400029182    Windward Realty Trust                    10,202.14     7.2200         -                     -  
400029183    Fairlawn Gardens Corp.                   15,394.75     7.0600         -                     -  
400029184    La Porte Properties, L.L.C.              42,973.99     8.3600         -                     -  
400029185    CKL Realty. Ltd.                         11,875.27     7.1400         -                     -  
400029186    Stornaway LLC                            20,236.07     8.0300         -                     -  
400029187    Donovan LLC                              17,844.53     8.0300         -                     -  
400029188    Lillian Cove, LLC                        13,671.01     6.9700         -                     -  
400029189    83 LLC                                   20,267.81     7.0700         -                     -  
400029190    Ganpati Hospitality, Inc.                24,417.49     7.9400         -                     -  
400029191    WB Properties Trust                      13,879.50     7.6300         -                     -  
400029192    Rescom-Avery, LLC                        16,124.57     7.1600         -                     -  
400029194    Mil-Pine Plaza Associates LP             16,461.91     7.1400         -                     -  
400029196    Little Neck Commons, LLC                 14,654.30     7.7900         -                     -  
400029197    Renaissance Campanelli, LLC              21,936.10     7.3800         -                     -  
400029199    Thompson Associates                      19,525.46     7.6300         -                     -  
400029200    Exchange Street Parking Associates,      41,485.74     7.4100         -                     -  
400029201    D.P. Associates, Limited Partnershi      17,774.18     7.6200         -                     -  
400029202    York Properties of Houston, L.L.C.       30,829.36     7.1600         -                     -  
400029204    Victor R. Young and Patricia C. You      15,933.10     7.6300         -                     -  
400029205    Walden Properties, LLC                   41,117.42     7.1300         -                     -  
400029206    8304 Sherwick Court L.P.                 12,933.28     7.4300         -                     -  
400029207    Northway Plaza Associates, LLC           87,840.08     7.3100         -                     -  
400029208    98 Summit, L.L.C.                        14,562.85     6.9500         -                     -  
400029209    Centennial Square Retail L.L.C.          19,274.05     7.3200         -                     -  
400029210    Romar Investors LLC                       7,356.14     7.5200         -                     -  
400029211    Mt. Zion Decatur, LLC                    15,751.83     7.7800         -                     -  
400029212    Sterling Ponds Shopping Center, LLC      20,677.92     7.8200         -                     -  
400029213    Hallendale Professional Park             20,976.44     7.5000         -                     -  
400029214    NVIEMPIRE SPE LLC                        36,121.74     7.7500         -                     -  
400029215    NVIBBR, LTD. CO.                         17,239.92     7.7500         -                     -  
400029216    Central Holdings Properties, LLC         15,972.69     7.3000         -                     -  
400029217    38-Britcher, L.L.C.                      30,589.31     7.4900         -                     -  
400029218    T.L.S. NYC Real Estate, LLC              40,584.06     7.4200         -                     -  
400029219    T.L.S. NYC Real Estate, LLC              17,690.49     7.4200         -                     -  
400029220    T.L.S. NYC Real Estate, LLC              47,590.89     7.4200         -                     -  
400029221    T.L.S. NYC Real Estate, LLC              43,150.92     7.4200         -                     -  
400029222    T.L.S. NYC Real Estate, LLC              26,917.29     7.4200         -                     -  
400029223    T.L.S. NYC Real Estate, LLC              22,546.70     7.4200         -                     -  
400029224    T.L.S. NYC Real Estate, LLC              69,027.60     7.4200         -                     -  
400029225    T.L.S. NYC Real Estate, LLC              11,654.91     7.4200         -                     -  
400029226    T.L.S. NYC Real Estate, LLC              31,287.89     7.4200         -                     -  
400029227    T.L.S. NYC Real Estate, LLC              22,685.45     7.4200         -                     -  
400029228    Canyon Road Galleries, Inc.              11,026.39     7.4400         -                     -  
400029232    Riverside Village Investments, LLC       26,935.24     7.1200         -                     -  
400029233    G-WHIS/BELLMEAD, L.P.                    12,211.15     7.1800         -                     -  
400029234    Center of Clewiston Land Trust           24,334.07     7.5300         -                     -  
400029235    440 East Sample Road, Inc.                9,123.86     7.3600         -                     -  
400029236    Lomond Place, LLC                        19,256.28     7.3600         -                     -  
400029237    PTW Holding LLLP                         33,338.08     7.2800         -                     -  
400029238    Pulaski 3800 Storage LLLP                16,594.93     7.2300         -                     -  
400029246    Columbia East Dundee II, Limited Pa       3,703.28     7.5900         -                     -  
400029248    6800 Associates Limited Partnership      14,456.85     8.0200         -                     -  
400029250    Farragut Acquisition Partners I, LP      23,268.38     7.4700         -                     -  
400029251    Poplar Center Development, Ltd.          35,414.21     6.9500         -                     -  
400029252    Triad Lauderdale Limited                 26,965.89     6.9000         -                     -  
400029253    J & D 1616, LLC                           7,601.18     7.3800         -                     -  
400029255    J & D Woodward Village, LLC              45,011.04     7.4800         -                     -  
400029257    Indian Lookout Apartments, Limited       32,387.10     7.1400         -                     -  
400029258    C & H Development/Concord                12,758.05     7.4700         -                     -  
400029262    Coldwell Building General Partnersh      33,079.18     7.4400         -                     -  
400029267    301 West Broad Street Limited Partn      28,548.16     6.8300         -                     -  
400029274    B.K. Enterprises LLC                     32,597.96     7.0400         -                     -  
400029282    MHVI Medical Center                      60,210.68     7.2800         -                     -  
400029290    Whitehall Partnership                    10,928.92     7.5300         -                     -  
400029291    Partridge Square, LLC                     6,220.73     7.3900         -                     -  
400029294    Wailuku Polaris, Inc.                    15,650.37     7.1200         -                     -  
400029297    Towerview Condominium, LLC               10,032.59     7.4800         -                     -  
400029299    Ogden Manor Associates                   26,183.67     6.8400         -                     -  
400029300    Harrisonburg Inn Limited Partnershi      20,058.55     7.1500         -                     -  
400029304    Gateway Development, LLC                  7,929.63     7.2200         -                     -  
400029306    UG Venture, LTD.                         25,803.69     6.8200         -                     -  
400029308    BA Dallas Market Center I, L.P.          91,136.27     6.9100         -                     -  
400029309    W & B Properties, Inc.                   16,838.58     7.2100         -                     -  
400029310    Airport Place Building, LLC              15,124.87     7.2100         -                     -  
400029311    Prime Plaza, Inc.                        11,719.18     7.4000         -                     -  
400030866    Annapolis W.H. LLC, et al                16,506.21     7.1700         -                     -  
400030867    Arcadia Landmark                         39,396.68     7.2100         -                     -  
400030868    GPI Cascades, Ltd.                       17,768.56     7.0400         -                     -  
400030869    GPI Park Square, Ltd.                     7,347.90     7.0400         -                     -  
400030870    GPI Park Ridge, Ltd.                      6,042.22     7.0900         -                     -  
400030871    Padonia Park, LLC                        11,209.92     7.4200         -                     -  
400030875    Grand Rapids AFG, LLC                    27,834.25     7.5500         -                     -  
400030876    Lansing AFG LLC                          27,439.01     7.5400         -                     -  
400030880    Cavalier Associates, L.L.C. etal         57,564.72     7.8200         -                     -  
400030886    Ash Investment Company, LLC & Ja         29,067.33     7.8200         -                     -  
400030890    Pacific Mini-Storage Limited Partne      20,600.77     7.4500         -                     -  
400030893    1202 Airport Road Limited Partnersh      13,508.14     7.1500         -                     -  
400030896    Bend Towne Center Limited Partnersh      28,552.47     7.1100         -                     -  
400030913    761 Partnership, a New York General      98,228.05     7.1800         -                     -  
400030914    Lexington Lancaster LLC                  74,997.70     7.0200         -                     -  
400030915    The Saddlery, LLP                        17,173.27     7.3200         -                     -  
400030922    666 Pennsylvania Avenue Associates       35,286.97     6.9700         -                     -  
400030925    DEVON INVESTMENT, INC., a Florid         12,268.34     6.9100         -                     -  
400030934    Woodwinds Office Center, L.L.C.          10,020.29     7.1400         -                     -  
400030935    Nashville Heritage, LLC                  59,135.22     7.2600         -                     -  
400030964    JAGI Cleveland - Hudson, LLC            103,445.77     8.0900         -                     -  
400030965    JAGI Cleveland-Independence,LLC         169,557.73     8.0900         -                     -  
400030966    JAGI NORTH CANTON, LLC.                  42,000.54     8.0900         -                     -  
400030967    JAGI MONTROSE WEST, LLC                  27,222.57     8.0900         -                     -  
400031048    Palm Springs Village Apts., L.P.         30,789.50     7.0600         -                     -  
400031123    Whitewood Oaks Apartments, Inc.          11,890.94     6.9300         -                     -  
400031128    Hilgard Apartments 962, LLC              19,537.78     6.7900         -                     -  
ANADC        Lowe Enterprises, Inc./Ohio Public      273,187.50     6.7500         -                     -  
I0074        Dime Circle, Ltd                          9,157.43     7.4200         -                     -  
I0099        2800 Black Lake Place Associates         12,181.65     7.1700         -                     -  
L0137        Walber Broadway Co.                      89,254.17     6.9100         -                     -  
L0149        Lake Natoma Lodging, L.P.                58,651.77     7.2700         -                     -  
L0171        RNA, LLC                                 23,393.47     8.1200         -                     -  
L0184        J & M Hospitality, Inc.                  15,618.62     7.7100         -                     -  
L0200        The Impala Corporation                   16,393.51     7.9400         -                     -  
L0202        CMLC, Inc.                               15,304.07     7.9000         -                     -  
L0237        ZDZ, Inc. and Zandor Investments, L      22,622.32     7.2600         -                     -  
L0300        Marger, Inc.                             16,337.78     7.7600         -                     -  
M0171        Fremont Gardens Investors LLC            65,597.48     7.4800         -                     -  
M0172        Roxbury Crossing Limited Partnershi       4,634.97     7.5400         -                     -  
M0220        Inwood Mansions, LLC                      9,337.28     7.5800         -                     -  
M0262        Oakwood Heights Real Estate LP            8,987.35     7.1700         -                     -  
M0263        Country Acres Estates LP                 21,042.43     7.2000         -                     -  
M0264        Executive East Apartments, LLC           11,878.79     7.2000         -                     -  
M0288        SV Apartments, LLC                        7,127.28     7.2000         -                     -  
M0289        The Crossings Apartments LLC              6,787.88     7.2000         -                     -  
M0290        Geneva Place Limited Partnership          8,967.05     7.1700         -                     -  
M0330        John Montesano, LLC                      29,938.61     7.0000         -                     -  
M0364        Riverchase Partners, L.P.                 6,614.13     7.3500         -                     -  
M0415        Northridge Villa Investors LLC           27,175.53     7.3100         -                     -  
M0429        The Seasons Townhouses Limited Pa        30,060.81     7.4000         -                     -  
M0443        Treehouse of Jacksonville, Ltd.          15,694.19     6.8300         -                     -  
M0462        Cottonwood, LLC                          57,036.49     6.8100         -                     -  
M0487        II Frances Place Apartments Partner      22,974.19     7.0800         -                     -  
M0514        Hobbit's Grove LLC                       73,889.84     6.3700         -                     -  
M0537        Cedar Shores, Ltd.                       17,786.75     6.8300         -                     -  
MH0020       Grand Valley Village LP & GVV Mobil      29,344.34     6.4900         -                     -  
MU0036       Landi, LLC                               13,813.69     7.1400         -                     -  
MU0114       Landi, LLC                                4,401.77     7.1400         -                     -  
O0090        Village Square of HSV, L.L.C.            52,146.84     7.7200         -                     -  
O0148        312 Marshall Limited Partnership         45,337.42     7.3200         -                     -  
O0179        Jayco Vista, LLC                         73,574.36     7.3300         -                     -  
O0244        Talweg L.L.C.                            44,540.03     7.2950         -                     -  
O0253        G & H Six, L.L.C.                        10,312.43     7.8800         -                     -  
O0259        1501 Harbor Bay, L.P.                    22,840.60     7.1700         -                     -  
O0265        Vornado-Westport L.L.C.                  49,737.78     7.2200         -                     -  
O0311        Dunwoody Park Partners, Inc.             64,484.88     7.2000         -                     -  
O0320        Medical Landmark I & The Rehabilita      66,973.08     7.6930        12.6930(3)        5.0000  
O0348        Liberty 2000 Investors, Ltd.              9,467.14     7.5300         -                     -  
O0359        Concord Management Ltd., et al           30,241.44     7.1000         -                     -  
O0393        Brit Limited Partnership                 19,842.40     7.3500         -                     -  
O0422        Enterprise Center Properties, Inc.       24,193.15     7.1000         -                     -  
O0541        Ace Allen                                 8,461.03     7.4500         -                     -  
R0134        Hardscrabble, LLC                        44,348.66     7.1600         -                     -  
R0254        Silver Spring Plaza Corp.                14,822.58     7.2400         -                     -  
R0280        K.M. Valdosta Associates                 72,148.22     7.2600         -                     -  
R0297        New Country Corners LP                   44,960.35     7.3900         -                     -  
R0304        Alturas Partners                         24,314.64     7.1500         -                     -  
R0311        The Lakes - Folsom, LLC                  36,314.13     7.3900         -                     -  
R0315        Kentucky Development Venture I           27,999.14     7.0200         -                     -  
R0412        G.W.C.H. Limited Partnership             11,025.15     7.6300         -                     -  
R0421        Fairbanks Equity, Ltd.                   88,087.58     7.5800         -                     -  
R0458        Dexter Ridge Shopping Center, L.L.C      29,199.09     7.2300         -                     -  
R0463        Ruston Center, L.L.C.                    32,560.85     7.0900         -                     -  
R0464        Sunshine Heights, L.L.C.                 31,341.49     7.4600         -                     -  
R0480        BB Westland Associates, LLC              12,622.83     7.5300         -                     -  
R0497        Canary Creek Shoppes LLC                 10,132.22     7.3200         -                     -  
R0514        Metzerott Plaza, Inc.                    34,408.04     7.1000         -                     -  
R0533        JAH Investments, LLC                     34,909.96     7.3000         -                     -  
R0559        BC Investments - Lincoln LLC             38,597.64     7.2000         -                     -  
R0597        BenCen Limited Partnership               16,948.71     7.3500         -                     -  
R0633        Newton Land Corporation                  12,686.54     7.0900         -                     -  
R0634        Newton Land Corporation                   6,245.68     7.0900         -                     -  
R0743        Town Center Shoppes, Ltd.                24,790.13     6.8300         -                     -  
R0807        Fla II Trustee, Inc.                     14,364.67     6.7700         -                     -  
R0886        Landi, LLC                                4,008.12     7.1400         -                     -  
R0887        Landi, LLC                                8,195.17     7.1400         -                     -  
SP007        H.M. Holdings, Inc. etal                158,800.60     8.3200        10.3200(1)        2.0000  
SkyII        15th Skyline Assoc. LP & 9th Skylin     592,148.22     7.0490         9.0490(1)        2.0000  
ACS          Americold Real Estate, L.P.           1,048,596.30     6.8940         8.8940(4)        2.0000  
AIM-1        VMS National Properties                 879,519.87     8.5000         -                     -  
</TABLE>

<TABLE>
<CAPTION>
                                                                                                                                  
                                                                                                                                  
  Loan                                                                                            Original   Original   Remaining 
  ----                                                                                            --------   --------   --------- 
 Number                Borrower Name                  Interest Accrual Method      Net Rate       Balance    Loan Term  Loan Term 
 ------                -------------                  -----------------------      --------       -------    ---------  --------- 
<S>          <C>                                   <C>                              <C>      <C>                <C>        <C>    
07-0000000   Ming Avenue Limited Partnership       Actual Days / 360 Year-Days      8.3125     1,500,000.00     120        117    
09-0001031   PDL, Inc. & Associates, LC            Actual Days / 360 Year-Days      7.2525    17,500,000.00     120        115    
09-0001032   Colonial Plaza Associates, LLC        30 Month-Days / 360 Year-Days    6.7125     1,500,000.00     177        172    
09-0001034   Concourse Plaza II, LTD.              Actual Days / 360 Year-Days      6.9325     1,600,000.00     120        114    
09-0001035   Marks/Bloom McKinney Apts., Ltd.      30 Month-Days / 360 Year-Days    6.8025       697,000.00     120        114    
09-0001036   Marks/Bloom McKinney Apts., Ltd.      30 Month-Days / 360 Year-Days    6.8025       590,750.00     120        114    
09-0001037   WVM Partners, Ltd.                    Actual Days / 360 Year-Days      7.0525    10,200,000.00     120        115    
09-0001038   Brandon Lakes Plaza, Ltd.             Actual Days / 360 Year-Days      7.1525     2,360,000.00     120        115    
09-0001039   Salina Street Development, LLC        30 Month-Days / 360 Year-Days    6.9025     1,780,860.00     228        223    
09-0001040   Bercar II LLC                         Actual Days / 360 Year-Days      7.0225    12,500,000.00     120        115    
09-0001041   Affordable I, L.L.C.                  Actual Days / 360 Year-Days      7.0225     6,800,000.00     120        115    
09-0001042   Texas Briarwood Village Apts, Ltd.    Actual Days / 360 Year-Days      6.8125     9,800,000.00     120        114    
09-0001044   Florida Housing Corp. et al           Actual Days / 360 Year-Days      7.8225     5,000,000.00     120        115    
09-0001045   2002-2006 Ellis Avenue Corp.          Actual Days / 360 Year-Days      7.1325     3,000,000.00     120        115    
09-0001046   Stoneville Investment Properties, L   30 Month-Days / 360 Year-Days    6.9825     1,577,089.00     240        237    
09-0001051   Town View Apartments, L.P.            Actual Days / 360 Year-Days      7.1525     2,040,000.00     120        117    
09-0001053   Rowayton Marine Realty, LLC           Actual Days / 360 Year-Days      7.2025     3,450,000.00     120        116    
09-0001054   PSPR, Inc.                            Actual Days / 360 Year-Days      7.8025     1,550,000.00     240        236    
09-0001055   CDI Centre, L.L.C.                    Actual Days / 360 Year-Days      7.2725     8,006,795.00     121        116    
09-0001056   Sonesta West LLC                      Actual Days / 360 Year-Days      7.4225     2,950,000.00     120        116    
09-0001057   FGR & DY Realty, Johnson City, LLC    30 Month-Days / 360 Year-Days    6.8625     1,200,000.00     247        244    
09-0001058   Five N's, Inc.                        Actual Days / 360 Year-Days      8.0425     1,200,000.00     144        140    
09-0001059   Rama Hotel Corporation                Actual Days / 360 Year-Days      7.7425     1,600,000.00     120        116    
09-0001060   M.K.K. Hotel Corporation              Actual Days / 360 Year-Days      7.9425     1,350,000.00     240        236    
09-0001061   Canton Street Development, LLC        30 Month-Days / 360 Year-Days    6.9225     1,827,400.00     230        226    
09-0001062   Par Realty Group, Inc.                Actual Days / 360 Year-Days      7.4625     2,825,000.00     240        236    
09-0001063   Rivertech Associates Limited Partne   Actual Days / 360 Year-Days      7.0325     4,500,000.00     120        116    
09-0001064   Manir Properties                      Actual Days / 360 Year-Days      7.8025     3,400,000.00     240        236    
09-0001065   Saunders New Mexico Properties LLC    Actual Days / 360 Year-Days      7.3725     5,400,000.00     120        116    
09-0001066   S.S.N.H.R., Inc.                      Actual Days / 360 Year-Days      7.6125     7,000,000.00     120        116    
09-0001067   Shree Narayan, Inc.                   Actual Days / 360 Year-Days      7.5725     2,500,000.00     240        237    
09-0001069   Yogi Investments, L.L.C.              Actual Days / 360 Year-Days      7.6525     1,000,000.00     240        237    
09-0001070   Number One Sierra, Ltd.               Actual Days / 360 Year-Days      7.0525     1,800,000.00     120        117    
09-0001071   Jagdish Investment Group, Inc.        Actual Days / 360 Year-Days      7.7325     1,700,000.00     240        237    
09-0001072   Angleton Investments, Ltd.            Actual Days / 360 Year-Days      7.1425     1,690,000.00     120        117    
09-0001073   Ridgecrest Shopping Center, LTD       Actual Days / 360 Year-Days      7.1425     1,370,000.00     120        117    
09-0001074   Laxim Hotels, Inc.                    Actual Days / 360 Year-Days      7.7125     1,800,000.00     240        237    
09-0001075   Shadow Glen Apartments, LLC           Actual Days / 360 Year-Days      7.2125     1,064,000.00     120        117    
09-0001076   Intervest-First Place Tulsa LP        Actual Days / 360 Year-Days      7.1425    33,000,000.00     120        116    
09-0001077   Cosmo, Inc.                           Actual Days / 360 Year-Days      8.4825       800,000.00     120        117    
09-0001079   Vikas Hotels, Inc.                    Actual Days / 360 Year-Days      7.5825     1,700,000.00     240        237    
09-0001080   Akanksha, Inc.                        Actual Days / 360 Year-Days      7.5325     1,650,000.00     240        237    
09-0001081   Shri Nath, L.L.C.                     Actual Days / 360 Year-Days      7.5925     1,825,000.00     240        237    
09-0001082   Colorado Place Limited Partnership    Actual Days / 360 Year-Days      6.8025     5,482,500.00     120        117    
09-0001083   Nikita Investment Corporation         Actual Days / 360 Year-Days      7.6825     1,700,000.00     120        117    
09-0001084   Fort Worth Credit Partners, LTD       Actual Days / 360 Year-Days      7.2525     2,275,000.00     120        117    
09-0001085   41st Street Partners, L.P.            Actual Days / 360 Year-Days      7.4325     1,550,000.00     120        118    
09-0001086   O,M-Bernardo Industrial, Ltd.         Actual Days / 360 Year-Days      6.8225     3,451,000.00     120        117    
09-0001087   1709 SOUTHLAKE OAKS, LTD              Actual Days / 360 Year-Days      7.0725     2,300,000.00     120        118    
09-0001088   Franklin Hospitality Group, Inc.      Actual Days / 360 Year-Days      7.6025     2,000,000.00     240        239    
09-0001091   Larchmont Boulevard Building, Ltd.    Actual Days / 360 Year-Days      7.1425     1,400,000.00     120        118    
09-0001093   SKN Properties, LLC                   Actual Days / 360 Year-Days      7.8225     1,462,500.00     240        237    
09-0001094   Marvin & Donna Cavaness Family Tru    Actual Days / 360 Year-Days      6.7725     1,180,000.00     180        177    
09-0001095   Domain NZ Partners Limited Partners   Actual Days / 360 Year-Days      7.1425     1,500,000.00     120        117    
09-0001096   Pasha, Inc.                           Actual Days / 360 Year-Days      8.2525     1,762,500.00     120        117    
09-0001097   Felix Payal "LLC"                     Actual Days / 360 Year-Days      7.6625     1,450,000.00     240        237    
09-0001098   Jay Bhagwan, Inc.                     Actual Days / 360 Year-Days      7.5225     3,000,000.00     240        237    
09-0001099   Four Winds, Inc.                      Actual Days / 360 Year-Days      9.3425    21,350,000.00     120        117    
09-0001100   FW of Saratoga, Inc.                  Actual Days / 360 Year-Days      9.3425    10,150,000.00     120        117    
09-0001101   Medallion Bellevue Inn, L.L.C.        Actual Days / 360 Year-Days      7.2925    10,150,000.00     120        118    
09-0001102   8th and Pine Joint Venture            Actual Days / 360 Year-Days      7.1625    13,500,000.00     120        118    
09-0001104   BEENA, Inc.                           Actual Days / 360 Year-Days      7.4025     3,675,000.00     240        238    
09-0001105   Jay Ambe, Inc.                        Actual Days / 360 Year-Days      7.5825     1,350,000.00     120        118    
09-0001106   Hearthside Skilled Nursing Facility   Actual Days / 360 Year-Days      7.7525     2,520,000.00     120        118    
09-0001107   Southgate, Inc.                       Actual Days / 360 Year-Days      7.6825     2,985,000.00     120        118    
09-0001110   13405 Stemmons, Ltd.                  Actual Days / 360 Year-Days      7.3125     4,200,000.00     120        119    
09-0001111   All-Coast Enterprises Inc.            Actual Days / 360 Year-Days      7.0825     3,700,000.00     120        119    
09-0001112   502 East Highland Partners, L.P.      Actual Days / 360 Year-Days      7.1825     1,920,000.00     120        118    
09-0001113   Arshco, Inc.                          Actual Days / 360 Year-Days      7.5525     2,625,000.00     240        238    
09-0001114   EP Acquisition L.P.                   Actual Days / 360 Year-Days      7.3025     3,100,000.00     120        118    
09-0001115   Vance Hotel Associates Limited Part   Actual Days / 360 Year-Days      7.3525    12,500,000.00     120        118    
09-0001116   The Westcoast Benson Hotel Limited    Actual Days / 360 Year-Days      7.1925    24,500,000.00     120        118    
09-0001117   LTC-Ohio, Inc.                        Actual Days / 360 Year-Days      7.1425    17,400,000.00     120        119    
09-0001118   Trupti, LLC                           Actual Days / 360 Year-Days      7.5625     1,460,000.00     240        238    
09-0001119   Golden-T Holdings, Inc.               Actual Days / 360 Year-Days      7.6625     1,675,000.00     240        238    
09-0001120   Gulab, Inc.                           Actual Days / 360 Year-Days      7.5325     1,200,000.00     240        238    
09-0001122   TMP Investments, Inc.                 Actual Days / 360 Year-Days      7.1225    14,200,000.00     120        118    
09-0001123   Springdale Villa L.P.                 Actual Days / 360 Year-Days      6.8125    10,050,000.00     120        118    
09-0001124   Jaymine Enterprises, Inc.             Actual Days / 360 Year-Days      7.5125     2,000,000.00     240        239    
09-0001128   FSH Associates LP                     Actual Days / 360 Year-Days      7.2625    25,600,000.00     120        119    
09-0001130   Spring Park Plaza Associates Limite   Actual Days / 360 Year-Days      7.0025     3,200,000.00     120        119    
09-0001132   Globe Corporation                     Actual Days / 360 Year-Days      7.4725     1,950,000.00     120        119    
09-0001133   Consolidated Storage Properties, In   Actual Days / 360 Year-Days      7.0225     5,500,000.00     120        119    
09-0001134   Gokul, Inc., a Virginia corporation   Actual Days / 360 Year-Days      7.3825     2,100,000.00     240        239    
09-0001135   S.W. Farmington, Inc.                 Actual Days / 360 Year-Days      7.3125     7,580,000.00     120        119    
09-0001136   S.W. Roswell, Inc.                    Actual Days / 360 Year-Days      7.4125     5,812,500.00     120        119    
09-0001137   S.W. Grants, Inc.                     Actual Days / 360 Year-Days      7.3125     1,535,000.00     120        119    
09-0001138   S.W. Gallup, Inc.                     Actual Days / 360 Year-Days      7.3125     4,385,000.00     120        119    
09-0001139   Malkus, Inc., a Florida Corporation   Actual Days / 360 Year-Days      7.5425     2,700,000.00     240        239    
09-0001140   Nirab Amare, L.L.C.                   Actual Days / 360 Year-Days      7.5025     3,640,000.00     240        239    
09-0001141   Kush, Inc.                            Actual Days / 360 Year-Days      7.4025     1,300,000.00     240        239    
09-0001142   Westheimer Hospitality, L.L.C.        Actual Days / 360 Year-Days      7.2625     2,450,000.00     240        239    
09-0001147   T.C. Hospitality, Inc.                Actual Days / 360 Year-Days      7.0025     1,400,000.00     180        179    
09-0001160   Patro, Ltd.                           Actual Days / 360 Year-Days      6.4725     4,050,000.00     120        120    
09-0001163   Lancaster Mobile Homes Estates Limi   Actual Days / 360 Year-Days      6.0325     3,000,000.00     120        120    
09-0001167   Centerra Marketplace, Inc.            Actual Days / 360 Year-Days      6.0425     6,514,000.00     240        240    
09-0001168   Clearview - Kenosha, LLC              Actual Days / 360 Year-Days      6.7525    21,500,000.00     120        120    
09-1001006   EPT DownREIT II, Inc.                 Actual Days / 360 Year-Days      6.6445   105,000,000.00     120        117    
400027540    Phoenix Construction, Inc.            30 Month-Days / 360 Year-Days    8.4375     3,247,500.00     180        166    
400027560    Concord Summit, LTD.                  30 Month-Days / 360 Year-Days    8.1425     2,800,000.00     240        229    
400028210    Royal Village, L.L.C.                 30 Month-Days / 360 Year-Days    8.7045     3,525,000.00     180        164    
400028225    APA III LTD.                          30 Month-Days / 360 Year-Days    8.1925    18,968,000.00      84         69    
400028228    Sterling Ponds Shopping Center, LLC   30 Month-Days / 360 Year-Days    8.3325     8,242,000.00     120        107    
400028269    Westmoor I, LTD.                      Actual Days / 360 Year-Days      7.0625     2,150,000.00     120        114    
400028275    R & W Arizona Properties, L.L.C.      30 Month-Days / 360 Year-Days    7.1425    10,600,000.00     120        111    
400028277    Kenneth L. Shimm                      30 Month-Days / 360 Year-Days    7.4125     7,700,000.00     120        110    
400028286    Zephyr Hills Limited Partnership      Actual Days / 360 Year-Days      7.1025     2,000,000.00     120        112    
400028304    Thirty Six Hundred LP                 30 Month-Days / 360 Year-Days    7.4925     3,500,000.00     180        171    
400028305    Bowman Business Park, L.L.C.          30 Month-Days / 360 Year-Days    6.8825     3,650,000.00     120        113    
400029116    Cafferty Stoneybrook Associates, L.   Actual Days / Actual Year-Days   7.3725     3,250,000.00     240        231    
400029119    6011 Durand Associates                30 Month-Days / 360 Year-Days    6.9925     2,600,000.00     120        113    
400029121    Saxon Enterprises, Inc.               Actual Days / 360 Year-Days      7.4825     3,740,000.00     120        113    
400029126    Shiloh Place I, Ltd.                  30 Month-Days / 360 Year-Days    7.3425     1,200,000.00     120        113    
400029129    Imperial Hawthorne Limited Partners   30 Month-Days / 360 Year-Days    6.8425     3,700,000.00     120        112    
400029134    Middletown Properties Co. Limited     30 Month-Days / 360 Year-Days    7.0625     4,500,000.00     120        113    
400029137    Shirley Court Holdings, L.P.          30 Month-Days / 360 Year-Days    6.8525     3,600,000.00     120        113    
400029139    Prospect Venture, L.P.                30 Month-Days / 360 Year-Days    6.9225     5,200,000.00     120        113    
400029140    Select Sites of Attleborough, Inc.    30 Month-Days / 360 Year-Days    7.3125     1,650,000.00     180        173    
400029141    Willow Run Business Center I, L.L.C   Actual Days / 360 Year-Days      7.4425    20,000,000.00     240        231    
400029143    Marketplace East Associates LP        Actual Days / 360 Year-Days      6.8125     3,080,000.00      84         78    
400029145    West Pacific Development              30 Month-Days / 360 Year-Days    7.0325     2,400,000.00     120        112    
400029147    American National Bank and Trust Co   30 Month-Days / 360 Year-Days    7.3525     4,140,000.00     120        113    
400029148    Grand Rapids Associates LP            30 Month-Days / 360 Year-Days    6.9825     2,250,000.00     120        113    
400029149    Ames Business Center, L.L.P.          30 Month-Days / 360 Year-Days    7.0925     2,950,000.00     120        113    
400029150    Harry H. Hahamovitch                  30 Month-Days / 360 Year-Days    7.3325     1,500,000.00     120        111    
400029154    901 Argyle Partnership                30 Month-Days / 360 Year-Days    7.2325     3,110,000.00     121        114    
400029155    Hopedale Business Park Corporation    30 Month-Days / 360 Year-Days    7.7625     1,500,000.00     120        113    
400029156    Megapolis, Corporation                30 Month-Days / 360 Year-Days    7.1125     2,100,000.00     120        115    
400029157    BBR Realty Partners, LP               Actual Days / 360 Year-Days      7.8325     2,500,000.00     120        112    
400029158    B/P Investments, Inc.                 Actual Days / 360 Year-Days      7.5025     2,850,000.00     120        113    
400029160    10201 Olde School, L.L.C.             30 Month-Days / 360 Year-Days    7.1525     2,300,000.00     120        114    
400029161    W-W Mill Plain Limited Partnership    30 Month-Days / 360 Year-Days    7.0125     5,000,000.00     120        115    
400029162    Featherstone Associates, LP           Actual Days / 360 Year-Days      7.3325     2,200,000.00     108        101    
400029163    Fresno Clinton Way Operating Ass. L   Actual Days / 360 Year-Days      7.2925     2,700,000.00      84         78    
400029164    Milton Associates S.C., Inc.          Actual Days / 360 Year-Days      7.7025     3,500,000.00     121        114    
400029166    Property Operations, Inc., as Trust   Actual Days / 360 Year-Days      7.2325     4,350,000.00     120        113    
400029167    PO Limited Partnership                30 Month-Days / 360 Year-Days    7.3025     2,000,000.00     180        172    
400029168    Ira L. Giddens, Inc.                  Actual Days / 360 Year-Days      6.9525     1,550,000.00     120        113    
400029169    Braden Creek L.L.C.                   Actual Days / 360 Year-Days      6.9125     4,750,000.00     120        112    
400029171    Freeway Properties III                Actual Days / 360 Year-Days      6.9425     5,000,000.00     120        113    
400029172    The Armory LLC                        30 Month-Days / 360 Year-Days    7.1925     5,730,000.00     120        115    
400029173    Udolf Investments, LLC                30 Month-Days / 360 Year-Days    7.2925     4,300,000.00     120        115    
400029174    Partridge Square, LLC                 30 Month-Days / 360 Year-Days    7.1925     1,600,000.00     120        115    
400029178    422 Mystic Avenue Realty, L.L.C.      30 Month-Days / 360 Year-Days    6.9925     3,500,000.00     120        114    
400029180    SRK Blue Ash Associates Limited       30 Month-Days / 360 Year-Days    7.0275     1,440,000.00     120        113    
400029181    Benchmark Stuyvesant Associates LP    30 Month-Days / 360 Year-Days    6.9275     3,487,500.00     120        114    
400029182    Windward Realty Trust                 30 Month-Days / 360 Year-Days    7.0925     1,500,000.00     120        115    
400029183    Fairlawn Gardens Corp.                Actual Days / 360 Year-Days      6.9325     2,300,000.00     120        114    
400029184    La Porte Properties, L.L.C.           Actual Days / 360 Year-Days      8.2325     5,400,000.00     120        113    
400029185    CKL Realty. Ltd.                      Actual Days / 360 Year-Days      7.0125     1,760,000.00     120        114    
400029186    Stornaway LLC                         Actual Days / 360 Year-Days      7.9025     2,750,000.00     120        115    
400029187    Donovan LLC                           Actual Days / 360 Year-Days      7.9025     2,425,000.00     120        115    
400029188    Lillian Cove, LLC                     Actual Days / 360 Year-Days      6.8425     1,680,000.00     216        210    
400029189    83 LLC                                Actual Days / 360 Year-Days      6.9425     3,025,000.00     120        114    
400029190    Ganpati Hospitality, Inc.             Actual Days / 360 Year-Days      7.8125     3,180,000.00     120        114    
400029191    WB Properties Trust                   Actual Days / 360 Year-Days      7.5025     1,960,000.00     120        116    
400029192    Rescom-Avery, LLC                     Actual Days / 360 Year-Days      7.0325     2,385,000.00     120        114    
400029194    Mil-Pine Plaza Associates LP          Actual Days / 360 Year-Days      7.0125     2,300,000.00     120        115    
400029196    Little Neck Commons, LLC              Actual Days / 360 Year-Days      7.6625     1,980,000.00     120        116    
400029197    Renaissance Campanelli, LLC           Actual Days / 360 Year-Days      7.2525     3,000,000.00     120        116    
400029199    Thompson Associates                   30 Month-Days / 360 Year-Days    7.5025     2,400,000.00     120        115    
400029200    Exchange Street Parking Associates,   Actual Days / 360 Year-Days      7.2825     4,500,000.00     120        115    
400029201    D.P. Associates, Limited Partnershi   Actual Days / 360 Year-Days      7.4925     2,380,000.00     120        115    
400029202    York Properties of Houston, L.L.C.    Actual Days / 360 Year-Days      7.0325     4,560,000.00     120        114    
400029204    Victor R. Young and Patricia C. You   Actual Days / 360 Year-Days      7.5025     2,250,000.00     120        114    
400029205    Walden Properties, LLC                30 Month-Days / 360 Year-Days    7.0025     6,100,000.00     120        115    
400029206    8304 Sherwick Court L.P.              30 Month-Days / 360 Year-Days    7.3025     1,614,000.00     120        116    
400029207    Northway Plaza Associates, LLC        Actual Days / 360 Year-Days      7.1825    12,800,000.00     120        116    
400029208    98 Summit, L.L.C.                     Actual Days / 360 Year-Days      6.8225     2,200,000.00     120        114    
400029209    Centennial Square Retail L.L.C.       Actual Days / 360 Year-Days      7.1925     2,650,000.00     120        116    
400029210    Romar Investors LLC                   Actual Days / 360 Year-Days      7.3925     1,050,000.00     120        116    
400029211    Mt. Zion Decatur, LLC                 Actual Days / 360 Year-Days      7.6525     2,080,000.00     120        115    
400029212    Sterling Ponds Shopping Center, LLC   30 Month-Days / 360 Year-Days    7.6925     2,700,000.00     113        107    
400029213    Hallendale Professional Park          Actual Days / 360 Year-Days      7.3725     3,000,000.00     120        116    
400029214    NVIEMPIRE SPE LLC                     Actual Days / 360 Year-Days      7.6225     4,400,000.00     120        115    
400029215    NVIBBR, LTD. CO.                      Actual Days / 360 Year-Days      7.6225     2,100,000.00     120        115    
400029216    Central Holdings Properties, LLC      Actual Days / 360 Year-Days      7.1725     2,200,000.00     120        117    
400029217    38-Britcher, L.L.C.                   Actual Days / 360 Year-Days      7.3625     3,800,000.00     240        236    
400029218    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     5,850,000.00     120        116    
400029219    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     2,550,000.00     120        116    
400029220    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     6,860,000.00     120        116    
400029221    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     6,220,000.00     120        116    
400029222    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     3,880,000.00     120        116    
400029223    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     3,250,000.00     120        116    
400029224    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     9,950,000.00     120        116    
400029225    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     1,680,000.00     120        116    
400029226    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     4,510,000.00     120        116    
400029227    T.L.S. NYC Real Estate, LLC           30 Month-Days / 360 Year-Days    7.2925     3,270,000.00     120        116    
400029228    Canyon Road Galleries, Inc.           Actual Days / 360 Year-Days      7.3125     1,500,000.00     120        115    
400029232    Riverside Village Investments, LLC    Actual Days / 360 Year-Days      6.9925     4,000,000.00     120        116    
400029233    G-WHIS/BELLMEAD, L.P.                 Actual Days / 360 Year-Days      7.0525     1,700,000.00     120        116    
400029234    Center of Clewiston Land Trust        Actual Days / 360 Year-Days      7.4025     3,470,000.00     120        116    
400029235    440 East Sample Road, Inc.            Actual Days / 360 Year-Days      7.2325     1,250,000.00     120        116    
400029236    Lomond Place, LLC                     30 Month-Days / 360 Year-Days    7.2325     2,600,000.00     120        116    
400029237    PTW Holding LLLP                      30 Month-Days / 360 Year-Days    7.1525     4,600,000.00     120        117    
400029238    Pulaski 3800 Storage LLLP             30 Month-Days / 360 Year-Days    7.1025     2,300,000.00     120        117    
400029246    Columbia East Dundee II, Limited Pa   Actual Days / 360 Year-Days      7.4625       525,000.00     120        117    
400029248    6800 Associates Limited Partnership   30 Month-Days / 360 Year-Days    7.8925     1,650,000.00     216        212    
400029250    Farragut Acquisition Partners I, LP   Actual Days / 360 Year-Days      7.3425     3,157,000.00     120        116    
400029251    Poplar Center Development, Ltd.       Actual Days / 360 Year-Days      6.8225     5,350,000.00     120        117    
400029252    Triad Lauderdale Limited              30 Month-Days / 360 Year-Days    6.7725     3,850,000.00     120        116    
400029253    J & D 1616, LLC                       Actual Days / 360 Year-Days      7.2525     1,100,000.00     120        118    
400029255    J & D Woodward Village, LLC           Actual Days / 360 Year-Days      7.3525     6,450,000.00     120        116    
400029257    Indian Lookout Apartments, Limited    Actual Days / 360 Year-Days      7.0125     4,800,000.00     120        116    
400029258    C & H Development/Concord             30 Month-Days / 360 Year-Days    7.3425     1,830,000.00     120        117    
400029262    Coldwell Building General Partnersh   Actual Days / 360 Year-Days      7.3125     4,500,000.00     120        117    
400029267    301 West Broad Street Limited Partn   30 Month-Days / 360 Year-Days    6.7025     3,210,000.00     180        178    
400029274    B.K. Enterprises LLC                  Actual Days / 360 Year-Days      6.9125     4,880,000.00     120        117    
400029282    MHVI Medical Center                   Actual Days / 360 Year-Days      7.1525     8,800,000.00     120        117    
400029290    Whitehall Partnership                 Actual Days / 360 Year-Days      7.4025     1,475,000.00     120        117    
400029291    Partridge Square, LLC                 30 Month-Days / 360 Year-Days    7.2625       850,000.00     120        116    
400029294    Wailuku Polaris, Inc.                 Actual Days / 360 Year-Days      6.9925     2,000,000.00     120        117    
400029297    Towerview Condominium, LLC            30 Month-Days / 360 Year-Days    7.3525     1,360,000.00     120        117    
400029299    Ogden Manor Associates                Actual Days / 360 Year-Days      6.7125     4,000,000.00     120        117    
400029300    Harrisonburg Inn Limited Partnershi   Actual Days / 360 Year-Days      7.0225     2,800,000.00     120        119    
400029304    Gateway Development, LLC              Actual Days / 360 Year-Days      7.0925     1,100,000.00     120        118    
400029306    UG Venture, LTD.                      Actual Days / 360 Year-Days      6.6925     3,950,000.00     120        118    
400029308    BA Dallas Market Center I, L.P.       Actual Days / 360 Year-Days      6.7825    13,000,000.00     120        117    
400029309    W & B Properties, Inc.                Actual Days / 360 Year-Days      7.0825     2,137,000.00     120        119    
400029310    Airport Place Building, LLC           Actual Days / 360 Year-Days      7.0825     2,100,000.00     120        119    
400029311    Prime Plaza, Inc.                     Actual Days / 360 Year-Days      7.2725     1,600,000.00     120        118    
400030866    Annapolis W.H. LLC, et al             Actual Days / 360 Year-Days      7.0425     2,300,000.00     120        119    
400030867    Arcadia Landmark                      Actual Days / 360 Year-Days      7.0825     5,470,000.00     120        118    
400030868    GPI Cascades, Ltd.                    Actual Days / 360 Year-Days      6.9125     2,660,000.00     180        178    
400030869    GPI Park Square, Ltd.                 Actual Days / 360 Year-Days      6.9125     1,100,000.00     180        178    
400030870    GPI Park Ridge, Ltd.                  Actual Days / 360 Year-Days      6.9625       900,000.00     180        178    
400030871    Padonia Park, LLC                     30 Month-Days / 360 Year-Days    7.2925     1,400,000.00     240        238    
400030875    Grand Rapids AFG, LLC                 Actual Days / 360 Year-Days      7.4225     3,750,000.00     120        118    
400030876    Lansing AFG LLC                       Actual Days / 360 Year-Days      7.4125     3,700,000.00     120        118    
400030880    Cavalier Associates, L.L.C. etal      Actual Days / 360 Year-Days      7.6925     7,575,000.00     120        118    
400030886    Ash Investment Company, LLC & Ja      Actual Days / 360 Year-Days      7.6925     3,825,000.00     120        118    
400030890    Pacific Mini-Storage Limited Partne   Actual Days / 360 Year-Days      7.3225     2,800,000.00     120        119    
400030893    1202 Airport Road Limited Partnersh   Actual Days / 360 Year-Days      7.0225     2,000,000.00     120        119    
400030896    Bend Towne Center Limited Partnersh   Actual Days / 360 Year-Days      6.9825     4,000,000.00     120        119    
400030913    761 Partnership, a New York General   Actual Days / 360 Year-Days      7.0525    14,500,000.00     120        119    
400030914    Lexington Lancaster LLC               Actual Days / 360 Year-Days      6.8925    11,250,000.00     180        179    
400030915    The Saddlery, LLP                     Actual Days / 360 Year-Days      7.1925     2,500,000.00     120        119    
400030922    666 Pennsylvania Avenue Associates    Actual Days / 360 Year-Days      6.8425     5,320,000.00     120        119    
400030925    DEVON INVESTMENT, INC., a Florid      Actual Days / 360 Year-Days      6.7825     1,750,000.00     120        119    
400030934    Woodwinds Office Center, L.L.C.       Actual Days / 360 Year-Days      7.0125     1,400,000.00     120        119    
400030935    Nashville Heritage, LLC               Actual Days / 360 Year-Days      7.1325     8,660,000.00     120        119    
400030964    JAGI Cleveland - Hudson, LLC          Actual Days / 360 Year-Days      7.9625    13,300,000.00     120        119    
400030965    JAGI Cleveland-Independence,LLC       Actual Days / 360 Year-Days      7.9625    21,800,000.00     120        119    
400030966    JAGI NORTH CANTON, LLC.               Actual Days / 360 Year-Days      7.9625     5,400,000.00     120        119    
400030967    JAGI MONTROSE WEST, LLC               Actual Days / 360 Year-Days      7.9625     3,500,000.00     120        119    
400031048    Palm Springs Village Apts., L.P.      30 Month-Days / 360 Year-Days    6.9325     4,600,000.00     120        118    
400031123    Whitewood Oaks Apartments, Inc.       Actual Days / 360 Year-Days      6.8025     1,800,000.00     120        118    
400031128    Hilgard Apartments 962, LLC           Actual Days / 360 Year-Days      6.6625     3,000,000.00     144        143    
ANADC        Lowe Enterprises, Inc./Ohio Public    Actual Days / 360 Year-Days      6.6225    47,000,000.00     120        120    
I0074        Dime Circle, Ltd                      Actual Days / 360 Year-Days      7.2925     1,320,000.00     120        118    
I0099        2800 Black Lake Place Associates      Actual Days / 360 Year-Days      7.0425     1,800,000.00     120        119    
L0137        Walber Broadway Co.                   Actual Days / 360 Year-Days      6.7825    15,000,000.00     120        112    
L0149        Lake Natoma Lodging, L.P.             Actual Days / 360 Year-Days      7.1425     8,100,000.00     120        117    
L0171        RNA, LLC                              Actual Days / 360 Year-Days      7.9925     3,000,000.00     120        114    
L0184        J & M Hospitality, Inc.               Actual Days / 360 Year-Days      7.5825     2,075,000.00     120        117    
L0200        The Impala Corporation                Actual Days / 360 Year-Days      7.8125     2,135,000.00     120        116    
L0202        CMLC, Inc.                            Actual Days / 360 Year-Days      7.7725     2,000,000.00     120        116    
L0237        ZDZ, Inc. and Zandor Investments, L   Actual Days / 360 Year-Days      7.1325     3,127,000.00     120        119    
L0300        Marger, Inc.                          Actual Days / 360 Year-Days      7.6325     2,100,000.00     120        118    
M0171        Fremont Gardens Investors LLC         Actual Days / 360 Year-Days      7.3525     9,400,000.00     120        115    
M0172        Roxbury Crossing Limited Partnershi   Actual Days / 360 Year-Days      7.4125       625,000.00     120        115    
M0220        Inwood Mansions, LLC                  Actual Days / 360 Year-Days      7.4525     1,325,000.00     120        114    
M0262        Oakwood Heights Real Estate LP        Actual Days / 360 Year-Days      7.0425     1,328,000.00     120        114    
M0263        Country Acres Estates LP              Actual Days / 360 Year-Days      7.0725     3,100,000.00     120        114    
M0264        Executive East Apartments, LLC        Actual Days / 360 Year-Days      7.0725     1,750,000.00     120        114    
M0288        SV Apartments, LLC                    Actual Days / 360 Year-Days      7.0725     1,050,000.00     120        114    
M0289        The Crossings Apartments LLC          Actual Days / 360 Year-Days      7.0725     1,000,000.00     120        114    
M0290        Geneva Place Limited Partnership      Actual Days / 360 Year-Days      7.0425     1,325,000.00     120        114    
M0330        John Montesano, LLC                   Actual Days / 360 Year-Days      6.8725     4,500,000.00     120        118    
M0364        Riverchase Partners, L.P.             Actual Days / 360 Year-Days      7.2225       960,000.00     120        119    
M0415        Northridge Villa Investors LLC        Actual Days / 360 Year-Days      7.1825     3,960,000.00     120        116    
M0429        The Seasons Townhouses Limited Pa     Actual Days / 360 Year-Days      7.2725     3,760,000.00     240        238    
M0443        Treehouse of Jacksonville, Ltd.       Actual Days / 360 Year-Days      6.7025     2,400,000.00     120        119    
M0462        Cottonwood, LLC                       Actual Days / 360 Year-Days      6.6825     8,740,000.00     120        119    
M0487        II Frances Place Apartments Partner   Actual Days / 360 Year-Days      6.9525     2,945,000.00     240        239    
M0514        Hobbit's Grove LLC                    Actual Days / 360 Year-Days      6.2425    11,850,000.00     120        119    
M0537        Cedar Shores, Ltd.                    Actual Days / 360 Year-Days      6.7025     2,720,000.00     120        119    
MH0020       Grand Valley Village LP & GVV Mobil   Actual Days / 360 Year-Days      6.3625     4,350,000.00     120        120    
MU0036       Landi, LLC                            Actual Days / 360 Year-Days      7.0125     1,930,000.00     120        120    
MU0114       Landi, LLC                            Actual Days / 360 Year-Days      7.0125       615,000.00     120        120    
O0090        Village Square of HSV, L.L.C.         Actual Days / 360 Year-Days      7.5925     7,300,000.00     120        116    
O0148        312 Marshall Limited Partnership      Actual Days / 365 Year-Days      7.0925     6,600,000.00     120        113    
O0179        Jayco Vista, LLC                      Actual Days / 360 Year-Days      7.2025    10,700,000.00      84         81    
O0244        Talweg L.L.C.                         Actual Days / 360 Year-Days      7.1675     6,500,000.00     120        113    
O0253        G & H Six, L.L.C.                     Actual Days / 360 Year-Days      7.7525     1,350,000.00     120        117    
O0259        1501 Harbor Bay, L.P.                 Actual Days / 360 Year-Days      7.0425     3,375,000.00     120        113    
O0265        Vornado-Westport L.L.C.               Actual Days / 360 Year-Days      7.0925     8,000,000.00     120        112    
O0311        Dunwoody Park Partners, Inc.          Actual Days / 360 Year-Days      7.0725     9,500,000.00     120        115    
O0320        Medical Landmark I & The Rehabilita   Actual Days / 360 Year-Days      7.5655     9,400,000.00     120        116    
O0348        Liberty 2000 Investors, Ltd.          Actual Days / 360 Year-Days      7.4025     1,350,000.00     120        118    
O0359        Concord Management Ltd., et al        Actual Days / 360 Year-Days      6.9725     4,500,000.00     120        119    
O0393        Brit Limited Partnership              Actual Days / 360 Year-Days      7.1225     2,880,000.00     120        116    
O0422        Enterprise Center Properties, Inc.    Actual Days / 360 Year-Days      6.9725     3,600,000.00     120        120    
O0541        Ace Allen                             Actual Days / 360 Year-Days      7.3225     1,150,000.00     120        119    
R0134        Hardscrabble, LLC                     Actual Days / 360 Year-Days      7.0325     5,650,000.00     240        231    
R0254        Silver Spring Plaza Corp.             Actual Days / 360 Year-Days      7.1125     2,175,000.00     120        114    
R0280        K.M. Valdosta Associates              Actual Days / 360 Year-Days      7.1325     9,440,000.00     260        251    
R0297        New Country Corners LP                Actual Days / 360 Year-Days      7.2625     6,500,000.00     120        116    
R0304        Alturas Partners                      Actual Days / 360 Year-Days      7.0225     3,600,000.00     120        114    
R0311        The Lakes - Folsom, LLC               Actual Days / 360 Year-Days      7.2625     5,250,000.00     120        116    
R0315        Kentucky Development Venture I        Actual Days / 360 Year-Days      6.8925     4,200,000.00     120        118    
R0412        G.W.C.H. Limited Partnership          Actual Days / 360 Year-Days      7.5025     1,475,000.00     120        116    
R0421        Fairbanks Equity, Ltd.                Actual Days / 360 Year-Days      7.4525    12,500,000.00     180        175    
R0458        Dexter Ridge Shopping Center, L.L.C   Actual Days / 360 Year-Days      7.1025     3,700,000.00     240        239    
R0463        Ruston Center, L.L.C.                 Actual Days / 360 Year-Days      6.9625     4,850,000.00     120        120    
R0464        Sunshine Heights, L.L.C.              Actual Days / 360 Year-Days      7.3325     4,500,000.00     120        117    
R0480        BB Westland Associates, LLC           Actual Days / 360 Year-Days      7.4025     1,800,000.00     120        119    
R0497        Canary Creek Shoppes LLC              Actual Days / 360 Year-Days      7.1925     1,475,000.00     120        119    
R0514        Metzerott Plaza, Inc.                 Actual Days / 360 Year-Days      6.9725     5,120,000.00     120        117    
R0533        JAH Investments, LLC                  Actual Days / 360 Year-Days      7.1725     4,400,000.00     240        238    
R0559        BC Investments - Lincoln LLC          Actual Days / 360 Year-Days      7.0725     4,965,000.00     248        246    
R0597        BenCen Limited Partnership            Actual Days / 360 Year-Days      7.2225     2,460,000.00     120        119    
R0633        Newton Land Corporation               Actual Days / 360 Year-Days      6.9625     1,625,000.00     240        238    
R0634        Newton Land Corporation               Actual Days / 360 Year-Days      6.9625       800,000.00     240        238    
R0743        Town Center Shoppes, Ltd.             Actual Days / 360 Year-Days      6.7025     3,240,000.00     240        239    
R0807        Fla II Trustee, Inc.                  30 Month-Days / 360 Year-Days    6.6425     1,875,000.00     237        236    
R0886        Landi, LLC                            Actual Days / 360 Year-Days      7.0125       560,000.00     120        120    
R0887        Landi, LLC                            Actual Days / 360 Year-Days      7.0125     1,145,000.00     120        120    
SP007        H.M. Holdings, Inc. etal              Actual Days / 360 Year-Days      8.1925    21,000,000.00     119        113    
SkyII        15th Skyline Assoc. LP & 9th Skylin   Actual Days / 360 Year-Days      6.9215    87,700,000.00     122        118    
ACS          Americold Real Estate, L.P.           Actual Days / 360 Year-Days      6.7665   148,500,000.00     120        115    
AIM-1        VMS National Properties               Actual Days / 360 Year-Days      8.3725   110,000,000.00     120        111    
</TABLE>

<TABLE>
<CAPTION>
                                                                      Original      Remaining                                     
                                                                      --------      ---------                                     
  Loan                                                              Amortization  Amortization  Cut-Off Date   Cut-off   Servicing
  ----                                                              ------------  ------------  ------------   -------   ---------
 Number                Borrower Name                  Maturity Date     Term          Term         Balance     Date LTV     Fee   
 ------                -------------                  -------------     ----          ----         -------     --------     ---   
<S>          <C>                                        <C>              <C>          <C>     <C>                 <C>      <C>    
07-0000000   Ming Avenue Limited Partnership            07/01/18         240          237       1,493,091.77      47       0.1275 
09-0001031   PDL, Inc. & Associates, LC                 05/11/28         360          355      17,443,569.19      79       0.1275 
09-0001032   Colonial Plaza Associates, LLC             01/31/13         177          172       1,475,073.96      87       0.1275 
09-0001034   Concourse Plaza II, LTD.                   04/01/08         360          354       1,593,060.83      71       0.1275 
09-0001035   Marks/Bloom McKinney Apts., Ltd.           04/01/08         360          354         693,473.85      79       0.1275 
09-0001036   Marks/Bloom McKinney Apts., Ltd.           04/01/08         360          354         587,761.39      79       0.1275 
09-0001037   WVM Partners, Ltd.                         05/01/08         360          355      10,165,354.40      68       0.1275 
09-0001038   Brandon Lakes Plaza, Ltd.                  05/01/08         360          355       2,352,188.46      75       0.1275 
09-0001039   Salina Street Development, LLC             05/01/17         228          223       1,761,928.29      97       0.1275 
09-0001040   Bercar II LLC                              05/01/08         360          355      12,457,214.01      70       0.1275 
09-0001041   Affordable I, L.L.C.                       05/01/28         360          355       6,776,724.40      74       0.1275 
09-0001042   Texas Briarwood Village Apts, Ltd.         04/10/08         360          354       9,756,251.02      81       0.1275 
09-0001044   Florida Housing Corp. et al                05/01/08         300          295       4,986,189.47      80       0.1275 
09-0001045   2002-2006 Ellis Avenue Corp.               05/01/08         360          355       2,990,018.39      70       0.1275 
09-0001046   Stoneville Investment Properties, L        07/01/18         240          237       1,568,072.54      80       0.1275 
09-0001051   Town View Apartments, L.P.                 07/01/08         360          357       2,036,057.71      85       0.1275 
09-0001053   Rowayton Marine Realty, LLC                06/01/08         360          356       3,440,723.57      75       0.1275 
09-0001054   PSPR, Inc.                                 06/01/18         240          236       1,539,964.38      70       0.1275 
09-0001055   CDI Centre, L.L.C.                         06/10/08         360          355       7,981,111.60      77       0.1275 
09-0001056   Sonesta West LLC                           06/01/08         360          356       2,942,495.64      75       0.1275 
09-0001057   FGR & DY Realty, Johnson City, LLC         01/31/19         246          243       1,193,353.91      62       0.1275 
09-0001058   Five N's, Inc.                             06/01/10         144          140       1,180,618.34      58       0.1275 
09-0001059   Rama Hotel Corporation                     06/01/08         300          296       1,593,764.45      72       0.1275 
09-0001060   M.K.K. Hotel Corporation                   06/01/18         240          236       1,341,429.53      67       0.1275 
09-0001061   Canton Street Development, LLC             08/01/17         230          226       1,812,182.69      97       0.1275 
09-0001062   Par Realty Group, Inc.                     06/01/18         240          236       2,805,041.69      71       0.1275 
09-0001063   Rivertech Associates Limited Partne        06/01/08         360          356       4,487,380.79      64       0.1275 
09-0001064   Manir Properties                           06/01/18         240          236       3,376,989.29      63       0.1275 
09-0001065   Saunders New Mexico Properties LLC         06/01/08         300          296       5,377,413.61      90       0.1275 
09-0001066   S.S.N.H.R., Inc.                           06/01/08         300          296       6,972,027.84      55       0.1275 
09-0001067   Shree Narayan, Inc.                        07/01/18         240          237       2,487,245.40      73       0.1275 
09-0001069   Yogi Investments, L.L.C.                   07/01/18         240          237         994,951.78      75       0.1275 
09-0001070   Number One Sierra, Ltd.                    07/01/08         360          357       1,796,427.15      86       0.1275 
09-0001071   Jagdish Investment Group, Inc.             07/01/18         240          237       1,691,511.81      72       0.1275 
09-0001072   Angleton Investments, Ltd.                 07/01/08         360          357       1,686,725.30      59       0.1275 
09-0001073   Ridgecrest Shopping Center, LTD            07/01/08         300          297       1,365,668.01      55       0.1275 
09-0001074   Laxim Hotels, Inc.                         07/01/18         240          237       1,790,985.17      70       0.1275 
09-0001075   Shadow Glen Apartments, LLC                07/01/08         360          357       1,061,976.89      86       0.1275 
09-0001076   Intervest-First Place Tulsa LP             06/11/08         360          356      32,909,935.58      73       0.1275 
09-0001077   Cosmo, Inc.                                07/01/08         300          297         798,086.54      57       0.1275 
09-0001079   Vikas Hotels, Inc.                         07/01/18         240          237       1,691,338.31      69       0.1275 
09-0001080   Akanksha, Inc.                             07/01/18         240          237       1,641,537.47      68       0.1275 
09-0001081   Shri Nath, L.L.C.                          07/01/18         240          237       1,815,713.70      75       0.1275 
09-0001082   Colorado Place Limited Partnership         07/01/08         360          357       5,470,880.14      90       0.1275 
09-0001083   Nikita Investment Corporation              07/01/08         300          297       1,695,178.04      74       0.1275 
09-0001084   Fort Worth Credit Partners, LTD            07/01/08         360          357       2,270,721.07      77       0.1275 
09-0001085   41st Street Partners, L.P.                 08/01/28         360          358       1,548,047.23      77       0.1275 
09-0001086   O,M-Bernardo Industrial, Ltd.              07/01/28         360          357       3,443,723.58      73       0.1275 
09-0001087   1709 SOUTHLAKE OAKS, LTD                   08/01/08         360          358       2,296,827.63      80       0.1275 
09-0001088   Franklin Hospitality Group, Inc.           09/01/18         240          239       1,996,350.94      70       0.1275 
09-0001091   Larchmont Boulevard Building, Ltd.         08/01/08         360          358       1,398,102.24      74       0.1275 
09-0001093   SKN Properties, LLC                        07/01/18         240          237       1,455,281.69      75       0.1275 
09-0001094   Marvin & Donna Cavaness Family Tru         07/01/13         180          177       1,168,919.93      49       0.1275 
09-0001095   Domain NZ Partners Limited Partners        07/01/08         360          357       1,497,093.46      71       0.1275 
09-0001096   Pasha, Inc.                                07/01/08         300          297       1,758,067.01      73       0.1275 
09-0001097   Felix Payal "LLC"                          07/01/18         240          237       1,442,689.81      74       0.1275 
09-0001098   Jay Bhagwan, Inc.                          07/01/18         240          237       2,984,593.27      59       0.1275 
09-0001099   Four Winds, Inc.                           07/01/08         300          297      21,308,138.43      62       0.1275 
09-0001100   FW of Saratoga, Inc.                       07/01/08         300          297      10,130,098.58      55       0.1275 
09-0001101   Medallion Bellevue Inn, L.L.C.             08/01/23         300          298      10,127,154.87      63       0.1275 
09-0001102   8th and Pine Joint Venture                 08/01/23         300          298      13,468,953.81      62       0.1275 
09-0001104   BEENA, Inc.                                08/01/18         240          238       3,662,007.80      75       0.1275 
09-0001105   Jay Ambe, Inc.                             08/01/08         300          298       1,347,305.91      73       0.1275 
09-0001106   Hearthside Skilled Nursing Facility        08/01/08         300          298       2,515,133.74      50       0.1275 
09-0001107   Southgate, Inc.                            08/01/08         360          358       2,981,475.39      62       0.1275 
09-0001110   13405 Stemmons, Ltd.                       09/01/23         300          299       4,195,166.10      67       0.1275 
09-0001111   All-Coast Enterprises Inc.                 09/01/08         360          359       3,697,090.61      80       0.1275 
09-0001112   502 East Highland Partners, L.P.           08/01/08         360          358       1,917,423.21      80       0.1275 
09-0001113   Arshco, Inc.                               08/01/18         240          238       2,615,894.70      65       0.1275 
09-0001114   EP Acquisition L.P.                        08/01/23         300          298       3,093,474.45      61       0.1275 
09-0001115   Vance Hotel Associates Limited Part        08/01/23         300          298      12,473,934.96      70       0.1275 
09-0001116   The Westcoast Benson Hotel Limited         08/01/23         300          298      24,447,348.54      71       0.1275 
09-0001117   LTC-Ohio, Inc.                             09/01/08         300          299      17,379,422.31      65       0.1275 
09-0001118   Trupti, LLC                                08/01/18         240          238       1,454,942.15      75       0.1275 
09-0001119   Golden-T Holdings, Inc.                    08/01/18         240          238       1,669,270.69      59       0.1275 
09-0001120   Gulab, Inc.                                08/01/18         240          238       1,195,826.99      75       0.1275 
09-0001122   TMP Investments, Inc.                      08/01/08         360          358      14,180,655.35      81       0.1275 
09-0001123   Springdale Villa L.P.                      08/01/08         360          358      10,035,228.58      79       0.1275 
09-0001124   Jaymine Enterprises, Inc.                  09/01/18         260          259       1,996,313.77      69       0.1275 
09-0001128   FSH Associates LP                          09/01/28         360          359      25,580,578.72      80       0.1275 
09-0001130   Spring Park Plaza Associates Limite        09/01/08         300          299       3,196,130.33      62       0.1275 
09-0001132   Globe Corporation                          09/01/08         300          299       1,947,812.59      65       0.1275 
09-0001133   Consolidated Storage Properties, In        09/01/08         300          299       5,493,370.11      69       0.1275 
09-0001134   Gokul, Inc., a Virginia corporation        09/01/18         240          239       2,096,072.42      72       0.1275 
09-0001135   S.W. Farmington, Inc.                      09/01/08         300          299       7,571,275.97      72       0.1275 
09-0001136   S.W. Roswell, Inc.                         09/01/08         300          299       5,805,916.67      75       0.1275 
09-0001137   S.W. Grants, Inc.                          09/01/08         300          299       1,533,233.33      64       0.1275 
09-0001138   S.W. Gallup, Inc.                          09/01/08         300          299       4,379,953.18      75       0.1275 
09-0001139   Malkus, Inc., a Florida Corporation        09/01/18         240          239       2,695,040.37      75       0.1275 
09-0001140   Nirab Amare, L.L.C.                        09/01/18         240          239       3,633,283.51      69       0.1275 
09-0001141   Kush, Inc.                                 09/01/18         240          239       1,297,574.11      67       0.1275 
09-0001142   Westheimer Hospitality, L.L.C.             09/01/18         240          239       2,445,355.57      75       0.1275 
09-0001147   T.C. Hospitality, Inc.                     09/01/13         180          179       1,395,551.73      46       0.1275 
09-0001160   Patro, Ltd.                                10/01/08         360          360       4,050,000.00      82       0.1275 
09-0001163   Lancaster Mobile Homes Estates Limi        10/01/08         360          360       3,000,000.00      48       0.1275 
09-0001167   Centerra Marketplace, Inc.                 10/01/18         240          240       6,514,000.00      69       0.1275 
09-0001168   Clearview - Kenosha, LLC                   10/01/08         360          360      21,500,000.00      79       0.1275 
09-1001006   EPT DownREIT II, Inc.                      07/11/28         360          357     104,748,391.85      62       0.1275 
400027540    Phoenix Construction, Inc.                 08/01/12         360          346       3,219,025.80      78       0.1275 
400027560    Concord Summit, LTD.                       11/01/17         240          229       2,747,661.62      74       0.1275 
400028210    Royal Village, L.L.C.                      06/01/12         300          284       3,470,312.76      73       0.1275 
400028225    APA III LTD.                               07/01/04         360          345      18,780,204.30      77       0.1275 
400028228    Sterling Ponds Shopping Center, LLC        09/01/07         300          287       8,132,960.23      79       0.1275 
400028269    Westmoor I, LTD.                           04/01/08         360          354       2,140,966.21      78       0.1275 
400028275    R & W Arizona Properties, L.L.C.           01/01/28         360          351      10,524,052.20      73       0.1275 
400028277    Kenneth L. Shimm                           12/01/07         360          350       7,641,680.82      73       0.1275 
400028286    Zephyr Hills Limited Partnership           02/01/08         240          232       1,970,285.14      74       0.1275 
400028304    Thirty Six Hundred LP                      01/01/13         360          351       3,476,590.00      63       0.1275 
400028305    Bowman Business Park, L.L.C.               03/01/08         360          353       3,628,728.27      67       0.1275 
400029116    Cafferty Stoneybrook Associates, L.        01/01/18         240          231       3,195,298.50      71       0.1275 
400029119    6011 Durand Associates                     03/01/08         360          353       2,585,169.41      73       0.1275 
400029121    Saxon Enterprises, Inc.                    03/01/08         360          353       3,723,851.94      69       0.1275 
400029126    Shiloh Place I, Ltd.                       03/01/08         300          293       1,190,197.00      74       0.1275 
400029129    Imperial Hawthorne Limited Partners        02/01/08         360          352       3,675,091.17      67       0.1275 
400029134    Middletown Properties Co. Limited          03/01/08         360          353       4,474,681.01      72       0.1275 
400029137    Shirley Court Holdings, L.P.               03/01/08         300          293       3,568,243.16      79       0.1275 
400029139    Prospect Venture, L.P.                     03/01/25         324          317       5,161,626.68      79       0.1275 
400029140    Select Sites of Attleborough, Inc.         03/01/13         300          293       1,636,456.97      74       0.1275 
400029141    Willow Run Business Center I, L.L.C        01/01/18         240          231      19,682,136.95      58       0.1275 
400029143    Marketplace East Associates LP             04/01/05         360          354       3,066,250.29      79       0.1275 
400029145    West Pacific Development                   02/01/08         300          292       2,376,404.04      65       0.1275 
400029147    American National Bank and Trust Co        03/01/08         360          353       4,117,998.37      74       0.1275 
400029148    Grand Rapids Associates LP                 03/01/08         360          353       2,237,140.75      69       0.1275 
400029149    Ames Business Center, L.L.P.               03/01/08         360          353       2,933,499.26      73       0.1275 
400029150    Harry H. Hahamovitch                       01/01/08         240          231       1,474,881.68      74       0.1275 
400029154    901 Argyle Partnership                     04/01/08         360          353       3,093,076.35      79       0.1275 
400029155    Hopedale Business Park Corporation         03/01/08         300          293       1,488,536.31      73       0.1275 
400029156    Megapolis, Corporation                     05/01/08         360          355       2,091,693.07      75       0.1275 
400029157    BBR Realty Partners, LP                    02/01/08         300          292       2,479,427.09      69       0.1275 
400029158    B/P Investments, Inc.                      03/01/08         300          293       2,829,759.43      66       0.1275 
400029160    10201 Olde School, L.L.C.                  04/01/08         300          294       2,283,456.62      67       0.1275 
400029161    W-W Mill Plain Limited Partnership         05/01/08         360          355       4,979,828.59      61       0.1275 
400029162    Featherstone Associates, LP                03/01/07         360          353       2,190,119.53      71       0.1275 
400029163    Fresno Clinton Way Operating Ass. L        04/01/05         360          354       2,689,283.59      75       0.1275 
400029164    Milton Associates S.C., Inc.               03/31/08         300          293       3,476,093.44      71       0.1275 
400029166    Property Operations, Inc., as Trust        03/01/08         300          293       4,317,461.30      66       0.1275 
400029167    PO Limited Partnership                     02/01/13         180          172       1,950,313.63      40       0.1275 
400029168    Ira L. Giddens, Inc.                       03/01/08         300          293       1,537,777.58      72       0.1275 
400029169    Braden Creek L.L.C.                        02/01/08         360          352       4,720,294.41      79       0.1275 
400029171    Freeway Properties III                     03/01/08         360          353       4,975,195.73      67       0.1275 
400029172    The Armory LLC                             05/01/08         360          355       5,707,688.86      76       0.1275 
400029173    Udolf Investments, LLC                     05/01/08         300          295       4,274,866.77      64       0.1275 
400029174    Partridge Square, LLC                      05/01/08         360          355       1,593,770.01      74       0.1275 
400029178    422 Mystic Avenue Realty, L.L.C.           04/01/08         360          354       3,482,938.63      79       0.1275 
400029180    SRK Blue Ash Associates Limited            03/01/08         300          293       1,427,639.51      71       0.1275 
400029181    Benchmark Stuyvesant Associates LP         04/01/08         300          294       3,461,513.70      74       0.1275 
400029182    Windward Realty Trust                      05/01/08         360          355       1,494,043.04      75       0.1275 
400029183    Fairlawn Gardens Corp.                     04/01/08         360          354       2,290,024.94      76       0.1275 
400029184    La Porte Properties, L.L.C.                03/01/08         300          293       5,366,848.33      69       0.1275 
400029185    CKL Realty. Ltd.                           04/01/08         360          354       1,752,513.92      76       0.1275 
400029186    Stornaway LLC                              05/01/08         360          355       2,742,573.99      66       0.1275 
400029187    Donovan LLC                                05/01/08         360          355       2,418,451.63      65       0.1275 
400029188    Lillian Cove, LLC                          04/01/16         216          210       1,657,161.50      79       0.1275 
400029189    83 LLC                                     04/01/08         360          354       3,011,912.38      73       0.1275 
400029190    Ganpati Hospitality, Inc.                  04/01/08         300          294       3,161,534.18      73       0.1275 
400029191    WB Properties Trust                        06/01/08         360          356       1,955,114.97      73       0.1275 
400029192    Rescom-Avery, LLC                          04/01/08         360          354       2,374,904.91      72       0.1275 
400029194    Mil-Pine Plaza Associates LP               05/01/08         300          295       2,287,334.34      59       0.1275 
400029196    Little Neck Commons, LLC                   06/01/08         324          320       1,973,590.52      68       0.1275 
400029197    Renaissance Campanelli, LLC                06/01/08         300          296       2,987,165.77      74       0.1275 
400029199    Thompson Associates                        05/01/08         240          235       2,378,399.77      69       0.1275 
400029200    Exchange Street Parking Associates,        05/01/08         180          175       4,433,463.01      72       0.1275 
400029201    D.P. Associates, Limited Partnershi        05/01/08         300          295       2,368,055.34      72       0.1275 
400029202    York Properties of Houston, L.L.C.         04/01/08         360          354       4,540,698.73      80       0.1275 
400029204    Victor R. Young and Patricia C. You        04/01/08         360          354       2,241,531.92      77       0.1275 
400029205    Walden Properties, LLC                     05/01/08         360          355       6,075,342.45      73       0.1275 
400029206    8304 Sherwick Court L.P.                   06/01/08         240          236       1,602,130.61      73       0.1275 
400029207    Northway Plaza Associates, LLC             06/01/08         360          356      12,765,411.20      77       0.1275 
400029208    98 Summit, L.L.C.                          04/01/08         360          354       2,190,202.35      84       0.1275 
400029209    Centennial Square Retail L.L.C.            06/01/08         300          296       2,638,535.29      74       0.1275 
400029210    Romar Investors LLC                        06/01/08         360          356       1,047,308.49      62       0.1275 
400029211    Mt. Zion Decatur, LLC                      05/01/08         300          295       2,069,886.49      61       0.1275 
400029212    Sterling Ponds Shopping Center, LLC        09/01/07         293          287       2,681,198.50      79       0.1275 
400029213    Hallendale Professional Park               06/01/08         360          356       2,992,270.87      72       0.1275 
400029214    NVIEMPIRE SPE LLC                          05/01/08         240          235       4,363,850.76      53       0.1275 
400029215    NVIBBR, LTD. CO.                           05/01/08         240          235       2,082,746.97      66       0.1275 
400029216    Central Holdings Properties, LLC           07/01/08         300          297       2,193,084.52      70       0.1275 
400029217    38-Britcher, L.L.C.                        06/01/18         240          236       3,773,849.59      77       0.1275 
400029218    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       5,832,189.42      79       0.1275 
400029219    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       2,542,236.41      56       0.1275 
400029220    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       6,839,114.39      76       0.1275 
400029221    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       6,201,062.91      71       0.1275 
400029222    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       3,868,187.17      61       0.1275 
400029223    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       3,240,105.23      60       0.1275 
400029224    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       9,919,706.75      72       0.1275 
400029225    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       1,674,885.16      62       0.1275 
400029226    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       4,496,269.06      68       0.1275 
400029227    T.L.S. NYC Real Estate, LLC                06/01/08         360          356       3,260,044.34      72       0.1275 
400029228    Canyon Road Galleries, Inc.                05/01/08         300          295       1,492,202.28      71       0.1275 
400029232    Riverside Village Investments, LLC         06/01/08         360          356       3,988,672.50      78       0.1275 
400029233    G-WHIS/BELLMEAD, L.P.                      06/01/08         300          296       1,692,451.60      74       0.1275 
400029234    Center of Clewiston Land Trust             06/01/08         360          356       3,461,127.78      71       0.1275 
400029235    440 East Sample Road, Inc.                 06/01/08         300          296       1,244,632.36      75       0.1275 
400029236    Lomond Place, LLC                          06/01/08         288          284       2,586,639.26      74       0.1275 
400029237    PTW Holding LLLP                           07/01/08         300          297       4,583,606.72      74       0.1275 
400029238    Pulaski 3800 Storage LLLP                  07/01/08         300          297       2,291,738.13      72       0.1275 
400029246    Columbia East Dundee II, Limited Pa        07/05/08         360          357         524,068.17      73       0.1275 
400029248    6800 Associates Limited Partnership        06/01/16         216          212       1,636,144.47      73       0.1275 
400029250    Farragut Acquisition Partners I, LP        06/01/08         300          296       3,143,720.44      77       0.1275 
400029251    Poplar Center Development, Ltd.            07/01/08         360          357       5,338,719.53      68       0.1275 
400029252    Triad Lauderdale Limited                   06/01/08         300          296       3,830,519.22      74       0.1275 
400029253    J & D 1616, LLC                            08/01/08         360          358       1,098,549.38      71       0.1275 
400029255    J & D Woodward Village, LLC                06/01/08         360          356       6,433,298.05      79       0.1275 
400029257    Indian Lookout Apartments, Limited         06/01/08         360          356       4,786,473.35      79       0.1275 
400029258    C & H Development/Concord                  07/01/08         360          357       1,825,875.53      79       0.1275 
400029262    Coldwell Building General Partnersh        07/01/08         300          297       4,486,242.38      55       0.1275 
400029267    301 West Broad Street Limited Partn        08/01/13         180          178       3,189,385.68      82       0.1275 
400029274    B.K. Enterprises LLC                       07/01/08         360          357       4,869,948.99      80       0.1275 
400029282    MHVI Medical Center                        07/01/08         360          357       8,782,994.05      79       0.1275 
400029290    Whitehall Partnership                      07/01/08         300          297       1,470,571.13      75       0.1275 
400029291    Partridge Square, LLC                      06/01/08         300          296         846,018.82      62       0.1275 
400029294    Wailuku Polaris, Inc.                      07/01/08         240          237       1,989,378.90      59       0.1275 
400029297    Towerview Condominium, LLC                 07/01/08         300          297       1,355,305.08      80       0.1275 
400029299    Ogden Manor Associates                     07/01/08         360          357       3,991,323.54      62       0.1275 
400029300    Harrisonburg Inn Limited Partnershi        09/01/08         300          299       2,796,624.78      73       0.1275 
400029304    Gateway Development, LLC                   08/01/08         300          298       1,097,591.45      65       0.1275 
400029306    UG Venture, LTD.                           08/01/08         360          358       3,944,024.44      76       0.1275 
400029308    BA Dallas Market Center I, L.P.            07/01/08         300          297      12,955,915.53      60       0.1275 
400029309    W & B Properties, Inc.                     09/01/08         240          239       2,133,001.23      75       0.1275 
400029310    Airport Place Building, LLC                09/01/08         300          299       2,097,492.63      78       0.1275 
400029311    Prime Plaza, Inc.                          08/01/08         300          298       1,596,614.47      75       0.1275 
400030866    Annapolis W.H. LLC, et al                  09/01/08         300          299       2,297,236.29      72       0.1275 
400030867    Arcadia Landmark                           08/01/08         300          298       5,458,000.66      55       0.1275 
400030868    GPI Cascades, Ltd.                         08/01/13         360          358       2,656,184.08      80       0.1275 
400030869    GPI Park Square, Ltd.                      08/01/13         360          358       1,098,421.99      60       0.1275 
400030870    GPI Park Ridge, Ltd.                       08/01/13         360          358         898,724.58      70       0.1275 
400030871    Padonia Park, LLC                          08/01/18         240          238       1,394,877.71      47       0.1275 
400030875    Grand Rapids AFG, LLC                      08/01/08         300          298       3,742,283.73      77       0.1275 
400030876    Lansing AFG LLC                            08/01/08         300          298       3,692,372.13      78       0.1275 
400030880    Cavalier Associates, L.L.C. etal           08/01/08         300          298       7,560,200.80      73       0.1275 
400030886    Ash Investment Company, LLC & Ja           08/01/08         300          298       3,817,527.15      75       0.1275 
400030890    Pacific Mini-Storage Limited Partne        09/01/08         300          299       2,796,782.56      53       0.1275 
400030893    1202 Airport Road Limited Partnersh        09/01/08         360          359       1,998,408.53      64       0.1275 
400030896    Bend Towne Center Limited Partnersh        09/01/08         300          299       3,995,147.53      68       0.1275 
400030913    761 Partnership, a New York General        09/01/08         360          359      14,488,530.28      72       0.1275 
400030914    Lexington Lancaster LLC                    09/01/13         360          359      11,240,814.80      74       0.1275 
400030915    The Saddlery, LLP                          09/01/08         360          359       2,498,076.73      83       0.1275 
400030922    666 Pennsylvania Avenue Associates         09/01/08         360          359       5,315,613.36      72       0.1275 
400030925    DEVON INVESTMENT, INC., a Florid           09/01/08         300          299       1,747,808.74      74       0.1275 
400030934    Woodwinds Office Center, L.L.C.            09/01/08         300          299       1,398,309.71      72       0.1275 
400030935    Nashville Heritage, LLC                    09/01/08         360          359       8,653,257.78      81       0.1275 
400030964    JAGI Cleveland - Hudson, LLC               09/01/08         300          299      13,286,218.40      71       0.1275 
400030965    JAGI Cleveland-Independence,LLC            09/01/08         300          299      21,777,410.60      86       0.1275 
400030966    JAGI NORTH CANTON, LLC.                    09/01/08         300          299       5,394,404.46      60       0.1275 
400030967    JAGI MONTROSE WEST, LLC                    09/01/08         300          299       3,496,373.26      64       0.1275 
400031048    Palm Springs Village Apts., L.P.           08/01/08         360          358       4,592,525.74      76       0.1275 
400031123    Whitewood Oaks Apartments, Inc.            08/01/08         360          358       1,797,347.98      78       0.1275 
400031128    Hilgard Apartments 962, LLC                09/01/10         360          359       2,997,437.22      75       0.1275 
ANADC        Lowe Enterprises, Inc./Ohio Public         10/11/08         300                   47,000,000.00      54       0.1275 
I0074        Dime Circle, Ltd                           08/01/08         360          358       1,318,277.10      64       0.1275 
I0099        2800 Black Lake Place Associates           09/01/08         360          359       1,798,573.35      74       0.1275 
L0137        Walber Broadway Co.                        02/01/08                               15,000,000.00      52       0.1275 
L0149        Lake Natoma Lodging, L.P.                  07/01/08         300          297       8,074,387.18      68       0.1275 
L0171        RNA, LLC                                   03/31/08         300          294       2,983,179.27      74       0.1275 
L0184        J & M Hospitality, Inc.                    07/01/08         300          297       2,068,992.50      77       0.1275 
L0200        The Impala Corporation                     06/01/08         300          296       2,126,792.02      71       0.1275 
L0202        CMLC, Inc.                                 06/01/08         300          296       1,992,250.89      69       0.1275 
L0237        ZDZ, Inc. and Zandor Investments, L        09/01/08         300          299       3,123,296.03      74       0.1275 
L0300        Marger, Inc.                               08/01/08         276          274       2,094,922.31      68       0.1275 
M0171        Fremont Gardens Investors LLC              05/01/08         360          355       9,370,479.37      71       0.1275 
M0172        Roxbury Crossing Limited Partnershi        05/01/08         300          295         621,813.64      69       0.1275 
M0220        Inwood Mansions, LLC                       04/01/08         360          354       1,319,949.68      73       0.1275 
M0262        Oakwood Heights Real Estate LP             04/01/08         360          354       1,322,392.40      80       0.1275 
M0263        Country Acres Estates LP                   04/01/08         360          354       3,087,006.64      79       0.1275 
M0264        Executive East Apartments, LLC             04/01/08         360          354       1,742,664.68      76       0.1275 
M0288        SV Apartments, LLC                         04/01/08         360          354       1,045,599.41      73       0.1275 
M0289        The Crossings Apartments LLC               04/01/08         360          354         995,808.82      74       0.1275 
M0290        Geneva Place Limited Partnership           04/01/08         360          354       1,319,404.83      79       0.1275 
M0330        John Montesano, LLC                        08/01/08         360          358       4,493,480.97      79       0.1275 
M0364        Riverchase Partners, L.P.                  09/01/08         360          359         959,265.87      80       0.1275 
M0415        Northridge Villa Investors LLC             06/01/08         360          356       3,949,299.16      81       0.1275 
M0429        The Seasons Townhouses Limited Pa          08/01/18         240          238       3,746,987.23      79       0.1275 
M0443        Treehouse of Jacksonville, Ltd.            09/01/08         360          359       2,397,965.81      80       0.1275 
M0462        Cottonwood, LLC                            09/01/08         360          359       8,732,563.01      77       0.1275 
M0487        II Frances Place Apartments Partner        09/01/18         240          239       2,939,401.31      76       0.1275 
M0514        Hobbit's Grove LLC                         09/01/08         360          359      11,839,013.91      74       0.1275 
M0537        Cedar Shores, Ltd.                         09/01/08         360          359       2,717,694.58      80       0.1275 
MH0020       Grand Valley Village LP & GVV Mobil        10/01/08         300          300       4,350,000.00      75       0.1275 
MU0036       Landi, LLC                                 10/01/08         300          300       1,930,000.00      69       0.1275 
MU0114       Landi, LLC                                 10/01/08         300          300         615,000.00      62       0.1275 
O0090        Village Square of HSV, L.L.C.              06/01/08         360          356       7,282,222.99      72       0.1275 
O0148        312 Marshall Limited Partnership           02/28/08         360          353       6,565,267.15      66       0.2275 
O0179        Jayco Vista, LLC                           07/01/05         360          357      10,679,599.83      79       0.1275 
O0244        Talweg L.L.C.                              02/28/08         360          353       6,469,537.85      68       0.1275 
O0253        G & H Six, L.L.C.                          07/01/08         300          297       1,346,225.39      64       0.1275 
O0259        1501 Harbor Bay, L.P.                      02/28/08         360          353       3,358,672.94      67       0.1275 
O0265        Vornado-Westport L.L.C.                    02/01/08                                8,000,000.00      49       0.1275 
O0311        Dunwoody Park Partners, Inc.               05/01/08         360          355       9,467,897.29      70       0.1275 
O0320        Medical Landmark I & The Rehabilita        06/01/28         360          356       9,376,947.66      58       0.1275 
O0348        Liberty 2000 Investors, Ltd.               08/01/08         360          358       1,348,285.63      75       0.1275 
O0359        Concord Management Ltd., et al             09/01/08         360          359       4,496,383.56      75       0.1275 
O0393        Brit Limited Partnership                   06/01/08         360          356       2,872,295.10      80       0.2275 
O0422        Enterprise Center Properties, Inc.         10/01/08         360          360       3,600,000.00      75       0.1275 
O0541        Ace Allen                                  09/01/08         300          299       1,148,678.55      60       0.1275 
R0134        Hardscrabble, LLC                          12/31/17         240          231       5,555,331.59      76       0.1275 
R0254        Silver Spring Plaza Corp.                  04/01/08         360          354       2,165,972.98      75       0.1275 
R0280        K.M. Valdosta Associates                   08/31/19         260          251       9,307,091.94      79       0.1275 
R0297        New Country Corners LP                     06/01/08         360          356       6,482,782.62      80       0.1275 
R0304        Alturas Partners                           04/01/08         360          354       3,584,724.85      72       0.1275 
R0311        The Lakes - Folsom, LLC                    06/01/08         360          356       5,236,093.38      75       0.1275 
R0315        Kentucky Development Venture I             07/31/08         360          358       4,193,945.59      74       0.1275 
R0412        G.W.C.H. Limited Partnership               06/01/08         300          296       1,468,980.76      73       0.1275 
R0421        Fairbanks Equity, Ltd.                     05/01/13         360          355      12,461,778.14      81       0.1275 
R0458        Dexter Ridge Shopping Center, L.L.C        09/01/18         240          239       3,693,093.41      69       0.1275 
R0463        Ruston Center, L.L.C.                      10/01/08         360          360       4,850,000.00      71       0.1275 
R0464        Sunshine Heights, L.L.C.                   07/01/08         360          357       4,491,719.15      75       0.1275 
R0480        BB Westland Associates, LLC                09/01/08         360          359       1,798,672.17      75       0.1275 
R0497        Canary Creek Shoppes LLC                   09/01/08         360          359       1,473,865.28      68       0.1275 
R0514        Metzerott Plaza, Inc.                      07/01/08         360          357       5,109,619.44      80       0.1275 
R0533        JAH Investments, LLC                       08/01/18         240          238       4,384,561.60      75       0.1275 
R0559        BC Investments - Lincoln LLC               04/01/19         247          245       4,948,330.47      75       0.1275 
R0597        BenCen Limited Partnership                 09/01/08         360          359       2,458,118.79      72       0.1275 
R0633        Newton Land Corporation                    08/01/18         240          238       1,619,132.70      73       0.1275 
R0634        Newton Land Corporation                    08/01/18         240          238         797,111.48      69       0.1275 
R0743        Town Center Shoppes, Ltd.                  09/01/18         240          239       3,233,650.87      73       0.1275 
R0807        Fla II Trustee, Inc.                       06/01/18         237          236       1,871,213.46      84       0.1275 
R0886        Landi, LLC                                 10/01/08         300          300         560,000.00      68       0.1275 
R0887        Landi, LLC                                 10/01/08         300          300       1,145,000.00      74       0.1275 
SP007        H.M. Holdings, Inc. etal                   04/01/28         360          354      20,934,186.13      57       0.1275 
SkyII        15th Skyline Assoc. LP & 9th Skylin        06/11/28         360          356      87,423,946.05      71       0.1275 
ACS          Americold Real Estate, L.P.                05/11/23         300          295     147,597,677.40      57       0.1275 
AIM-1        VMS National Properties                    01/01/08         320          311     109,149,602.22      61       0.1275 
</TABLE>

<TABLE>
<CAPTION>
                                                       Number of    Anticipated
                                                       ---------    -----------
  Loan                                                Properties     Repayment
  ----                                                ----------     ---------
 Number                Borrower Name                 Securing Loan      Date        Seller     Loan Pool
 ------                -------------                 -------------      ----        ------     ---------
<S>          <C>                                         <C>          <C>     <C>              <C>
07-0000000   Ming Avenue Limited Partnership              1            7/1/08 Falcon Financial Group 1
09-0001031   PDL, Inc. & Associates, LC                   1           5/11/08 Archon Financial Group 1
09-0001032   Colonial Plaza Associates, LLC               1                   Archon Financial Group 1
09-0001034   Concourse Plaza II, LTD.                     1                   Archon Financial Group 1
09-0001035   Marks/Bloom McKinney Apts., Ltd.             1                   Archon Financial Group 2
09-0001036   Marks/Bloom McKinney Apts., Ltd.             1                   Archon Financial Group 2
09-0001037   WVM Partners, Ltd.                           1                   Archon Financial Group 2
09-0001038   Brandon Lakes Plaza, Ltd.                    1                   Archon Financial Group 2
09-0001039   Salina Street Development, LLC               1                   Archon Financial Group 1
09-0001040   Bercar II LLC                                3                   Archon Financial Group 1
09-0001041   Affordable I, L.L.C.                         3            5/1/08 Archon Financial Group 1
09-0001042   Texas Briarwood Village Apts, Ltd.           1                   Archon Financial Group 2
09-0001044   Florida Housing Corp. et al                  1                   Archon Financial Group 1
09-0001045   2002-2006 Ellis Avenue Corp.                 1                   Archon Financial Group 2
09-0001046   Stoneville Investment Properties, L          1                   Archon Financial Group 1
09-0001051   Town View Apartments, L.P.                   1                   Archon Financial Group 2
09-0001053   Rowayton Marine Realty, LLC                  1                   Archon Financial Group 1
09-0001054   PSPR, Inc.                                   1                   Archon Financial Group 1
09-0001055   CDI Centre, L.L.C.                           1                   Archon Financial Group 1
09-0001056   Sonesta West LLC                             1                   Archon Financial Group 2
09-0001057   FGR & DY Realty, Johnson City, LLC           1                   Archon Financial Group 1
09-0001058   Five N's, Inc.                               1                   Archon Financial Group 1
09-0001059   Rama Hotel Corporation                       1                   Archon Financial Group 1
09-0001060   M.K.K. Hotel Corporation                     1                   Archon Financial Group 1
09-0001061   Canton Street Development, LLC               1                   Archon Financial Group 1
09-0001062   Par Realty Group, Inc.                       1                   Archon Financial Group 1
09-0001063   Rivertech Associates Limited Partne          1                   Archon Financial Group 1
09-0001064   Manir Properties                             1                   Archon Financial Group 1
09-0001065   Saunders New Mexico Properties LLC           1                   Archon Financial Group 2
09-0001066   S.S.N.H.R., Inc.                             1                   Archon Financial Group 1
09-0001067   Shree Narayan, Inc.                          1                   Archon Financial Group 1
09-0001069   Yogi Investments, L.L.C.                     1                   Archon Financial Group 1
09-0001070   Number One Sierra, Ltd.                      1                   Archon Financial Group 2
09-0001071   Jagdish Investment Group, Inc.               1                   Archon Financial Group 1
09-0001072   Angleton Investments, Ltd.                   1                   Archon Financial Group 2
09-0001073   Ridgecrest Shopping Center, LTD              1                   Archon Financial Group 2
09-0001074   Laxim Hotels, Inc.                           1                   Archon Financial Group 1
09-0001075   Shadow Glen Apartments, LLC                  1                   Archon Financial Group 2
09-0001076   Intervest-First Place Tulsa LP               1                   Archon Financial Group 1
09-0001077   Cosmo, Inc.                                  1                   Archon Financial Group 1
09-0001079   Vikas Hotels, Inc.                           1                   Archon Financial Group 1
09-0001080   Akanksha, Inc.                               1                   Archon Financial Group 1
09-0001081   Shri Nath, L.L.C.                            1                   Archon Financial Group 1
09-0001082   Colorado Place Limited Partnership           1                   Archon Financial Group 2
09-0001083   Nikita Investment Corporation                1                   Archon Financial Group 1
09-0001084   Fort Worth Credit Partners, LTD              1                   Archon Financial Group 2
09-0001085   41st Street Partners, L.P.                   1            8/1/08 Archon Financial Group 2
09-0001086   O,M-Bernardo Industrial, Ltd.                1            7/1/08 Archon Financial Group 2
09-0001087   1709 SOUTHLAKE OAKS, LTD                     1                   Archon Financial Group 1
09-0001088   Franklin Hospitality Group, Inc.             1                   Archon Financial Group 1
09-0001091   Larchmont Boulevard Building, Ltd.           1                   Archon Financial Group 2
09-0001093   SKN Properties, LLC                          1                   Archon Financial Group 1
09-0001094   Marvin & Donna Cavaness Family Tru           1                   Archon Financial Group 1
09-0001095   Domain NZ Partners Limited Partners          1                   Archon Financial Group 1
09-0001096   Pasha, Inc.                                  1                   Archon Financial Group 1
09-0001097   Felix Payal "LLC"                            1                   Archon Financial Group 1
09-0001098   Jay Bhagwan, Inc.                            1                   Archon Financial Group 1
09-0001099   Four Winds, Inc.                             1                   Archon Financial Group 1
09-0001100   FW of Saratoga, Inc.                         1                   Archon Financial Group 1
09-0001101   Medallion Bellevue Inn, L.L.C.               1            8/1/08 Archon Financial Group 1
09-0001102   8th and Pine Joint Venture                   1            8/1/08 Archon Financial Group 1
09-0001104   BEENA, Inc.                                  1                   Archon Financial Group 1
09-0001105   Jay Ambe, Inc.                               1                   Archon Financial Group 1
09-0001106   Hearthside Skilled Nursing Facility          1                   Archon Financial Group 2
09-0001107   Southgate, Inc.                              1                   Archon Financial Group 2
09-0001110   13405 Stemmons, Ltd.                         1            9/1/08 Archon Financial Group 1
09-0001111   All-Coast Enterprises Inc.                   1                   Archon Financial Group 2
09-0001112   502 East Highland Partners, L.P.             1                   Archon Financial Group 1
09-0001113   Arshco, Inc.                                 1                   Archon Financial Group 1
09-0001114   EP Acquisition L.P.                          1            8/1/08 Archon Financial Group 1
09-0001115   Vance Hotel Associates Limited Part          1            8/1/08 Archon Financial Group 1
09-0001116   The Westcoast Benson Hotel Limited           1            8/1/08 Archon Financial Group 1
09-0001117   LTC-Ohio, Inc.                               4                   Archon Financial Group 1
09-0001118   Trupti, LLC                                  1                   Archon Financial Group 1
09-0001119   Golden-T Holdings, Inc.                      1                   Archon Financial Group 1
09-0001120   Gulab, Inc.                                  1                   Archon Financial Group 1
09-0001122   TMP Investments, Inc.                        1                   Archon Financial Group 2
09-0001123   Springdale Villa L.P.                        1                   Archon Financial Group 2
09-0001124   Jaymine Enterprises, Inc.                    1                   Archon Financial Group 1
09-0001128   FSH Associates LP                            1            9/1/08 Archon Financial Group 2
09-0001130   Spring Park Plaza Associates Limite          1                   Archon Financial Group 1
09-0001132   Globe Corporation                            1                   Archon Financial Group 1
09-0001133   Consolidated Storage Properties, In          3                   Archon Financial Group 1
09-0001134   Gokul, Inc., a Virginia corporation          1                   Archon Financial Group 1
09-0001135   S.W. Farmington, Inc.                        1                   Archon Financial Group 1
09-0001136   S.W. Roswell, Inc.                           1                   Archon Financial Group 1
09-0001137   S.W. Grants, Inc.                            1                   Archon Financial Group 1
09-0001138   S.W. Gallup, Inc.                            1                   Archon Financial Group 1
09-0001139   Malkus, Inc., a Florida Corporation          1                   Archon Financial Group 1
09-0001140   Nirab Amare, L.L.C.                          1                   Archon Financial Group 1
09-0001141   Kush, Inc.                                   1                   Archon Financial Group 1
09-0001142   Westheimer Hospitality, L.L.C.               1                   Archon Financial Group 1
09-0001147   T.C. Hospitality, Inc.                       1                   Archon Financial Group 1
09-0001160   Patro, Ltd.                                  1                   Archon Financial Group 1
09-0001163   Lancaster Mobile Homes Estates Limi          1                   Archon Financial Group 1
09-0001167   Centerra Marketplace, Inc.                   1                   Archon Financial Group 1
09-0001168   Clearview - Kenosha, LLC                     1                   Archon Financial Group 2
09-1001006   EPT DownREIT II, Inc.                        8           7/11/08 Large Loan       Group 1
400027540    Phoenix Construction, Inc.                   1                   Amresco Capital L. Group 1
400027560    Concord Summit, LTD.                         1                   Amresco Capital L. Group 1
400028210    Royal Village, L.L.C.                        1                   Amresco Capital L. Group 1
400028225    APA III LTD.                                 1                   Amresco Capital L. Group 1
400028228    Sterling Ponds Shopping Center, LLC          1                   Amresco Capital L. Group 1
400028269    Westmoor I, LTD.                             1                   Amresco Capital L. Group 2
400028275    R & W Arizona Properties, L.L.C.             2            1/1/08 Amresco Capital L. Group 1
400028277    Kenneth L. Shimm                             1                   Amresco Capital L. Group 2
400028286    Zephyr Hills Limited Partnership             1                   Amresco Capital L. Group 1
400028304    Thirty Six Hundred LP                        1                   Amresco Capital L. Group 1
400028305    Bowman Business Park, L.L.C.                 1                   Amresco Capital L. Group 2
400029116    Cafferty Stoneybrook Associates, L.          1                   Amresco Capital L. Group 1
400029119    6011 Durand Associates                       1                   Amresco Capital L. Group 2
400029121    Saxon Enterprises, Inc.                      1                   Amresco Capital L. Group 2
400029126    Shiloh Place I, Ltd.                         1                   Amresco Capital L. Group 2
400029129    Imperial Hawthorne Limited Partners          1                   Amresco Capital L. Group 2
400029134    Middletown Properties Co. Limited            1                   Amresco Capital L. Group 2
400029137    Shirley Court Holdings, L.P.                 1                   Amresco Capital L. Group 2
400029139    Prospect Venture, L.P.                       1            3/1/08 Amresco Capital L. Group 2
400029140    Select Sites of Attleborough, Inc.           1                   Amresco Capital L. Group 1
400029141    Willow Run Business Center I, L.L.C          1                   Amresco Capital L. Group 1
400029143    Marketplace East Associates LP               1                   Amresco Capital L. Group 1
400029145    West Pacific Development                     1                   Amresco Capital L. Group 2
400029147    American National Bank and Trust Co          1                   Amresco Capital L. Group 1
400029148    Grand Rapids Associates LP                   1                   Amresco Capital L. Group 2
400029149    Ames Business Center, L.L.P.                 1                   Amresco Capital L. Group 2
400029150    Harry H. Hahamovitch                         1                   Amresco Capital L. Group 1
400029154    901 Argyle Partnership                       1                   Amresco Capital L. Group 2
400029155    Hopedale Business Park Corporation           1                   Amresco Capital L. Group 1
400029156    Megapolis, Corporation                       1                   Amresco Capital L. Group 2
400029157    BBR Realty Partners, LP                      3                   Amresco Capital L. Group 2
400029158    B/P Investments, Inc.                        1                   Amresco Capital L. Group 2
400029160    10201 Olde School, L.L.C.                    1                   Amresco Capital L. Group 1
400029161    W-W Mill Plain Limited Partnership           1                   Amresco Capital L. Group 1
400029162    Featherstone Associates, LP                  1                   Amresco Capital L. Group 1
400029163    Fresno Clinton Way Operating Ass. L          1                   Amresco Capital L. Group 1
400029164    Milton Associates S.C., Inc.                 1                   Amresco Capital L. Group 1
400029166    Property Operations, Inc., as Trust          1                   Amresco Capital L. Group 1
400029167    PO Limited Partnership                       1                   Amresco Capital L. Group 1
400029168    Ira L. Giddens, Inc.                         1                   Amresco Capital L. Group 2
400029169    Braden Creek L.L.C.                          1                   Amresco Capital L. Group 2
400029171    Freeway Properties III                       1                   Amresco Capital L. Group 2
400029172    The Armory LLC                               1                   Amresco Capital L. Group 2
400029173    Udolf Investments, LLC                       5                   Amresco Capital L. Group 1
400029174    Partridge Square, LLC                        1                   Amresco Capital L. Group 1
400029178    422 Mystic Avenue Realty, L.L.C.             1                   Amresco Capital L. Group 2
400029180    SRK Blue Ash Associates Limited              1                   Amresco Capital L. Group 2
400029181    Benchmark Stuyvesant Associates LP           1                   Amresco Capital L. Group 1
400029182    Windward Realty Trust                        1                   Amresco Capital L. Group 2
400029183    Fairlawn Gardens Corp.                       1                   Amresco Capital L. Group 2
400029184    La Porte Properties, L.L.C.                  1                   Amresco Capital L. Group 2
400029185    CKL Realty. Ltd.                             1                   Amresco Capital L. Group 2
400029186    Stornaway LLC                                6                   Amresco Capital L. Group 1
400029187    Donovan LLC                                  5                   Amresco Capital L. Group 2
400029188    Lillian Cove, LLC                            1                   Amresco Capital L. Group 1
400029189    83 LLC                                       1                   Amresco Capital L. Group 2
400029190    Ganpati Hospitality, Inc.                    1                   Amresco Capital L. Group 2
400029191    WB Properties Trust                          1                   Amresco Capital L. Group 2
400029192    Rescom-Avery, LLC                            2                   Amresco Capital L. Group 1
400029194    Mil-Pine Plaza Associates LP                 1                   Amresco Capital L. Group 1
400029196    Little Neck Commons, LLC                     1                   Amresco Capital L. Group 1
400029197    Renaissance Campanelli, LLC                  1                   Amresco Capital L. Group 1
400029199    Thompson Associates                          2                   Amresco Capital L. Group 1
400029200    Exchange Street Parking Associates,          1                   Amresco Capital L. Group 2
400029201    D.P. Associates, Limited Partnershi          1                   Amresco Capital L. Group 2
400029202    York Properties of Houston, L.L.C.           1                   Amresco Capital L. Group 2
400029204    Victor R. Young and Patricia C. You          1                   Amresco Capital L. Group 2
400029205    Walden Properties, LLC                       1                   Amresco Capital L. Group 2
400029206    8304 Sherwick Court L.P.                     1                   Amresco Capital L. Group 1
400029207    Northway Plaza Associates, LLC               1                   Amresco Capital L. Group 2
400029208    98 Summit, L.L.C.                            1                   Amresco Capital L. Group 2
400029209    Centennial Square Retail L.L.C.              1                   Amresco Capital L. Group 2
400029210    Romar Investors LLC                          1                   Amresco Capital L. Group 2
400029211    Mt. Zion Decatur, LLC                        1                   Amresco Capital L. Group 1
400029212    Sterling Ponds Shopping Center, LLC          1                   Amresco Capital L. Group 1
400029213    Hallendale Professional Park                 1                   Amresco Capital L. Group 1
400029214    NVIEMPIRE SPE LLC                            9                   Amresco Capital L. Group 1
400029215    NVIBBR, LTD. CO.                             3                   Amresco Capital L. Group 1
400029216    Central Holdings Properties, LLC             4                   Amresco Capital L. Group 2
400029217    38-Britcher, L.L.C.                          1                   Amresco Capital L. Group 1
400029218    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029219    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029220    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029221    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 2
400029222    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029223    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 2
400029224    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029225    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029226    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029227    T.L.S. NYC Real Estate, LLC                  1                   Amresco Capital L. Group 1
400029228    Canyon Road Galleries, Inc.                  1                   Amresco Capital L. Group 1
400029232    Riverside Village Investments, LLC           1                   Amresco Capital L. Group 2
400029233    G-WHIS/BELLMEAD, L.P.                        1                   Amresco Capital L. Group 1
400029234    Center of Clewiston Land Trust               1                   Amresco Capital L. Group 1
400029235    440 East Sample Road, Inc.                   1                   Amresco Capital L. Group 2
400029236    Lomond Place, LLC                            1                   Amresco Capital L. Group 1
400029237    PTW Holding LLLP                             1                   Amresco Capital L. Group 1
400029238    Pulaski 3800 Storage LLLP                    1                   Amresco Capital L. Group 1
400029246    Columbia East Dundee II, Limited Pa          1                   Amresco Capital L. Group 2
400029248    6800 Associates Limited Partnership          1                   Amresco Capital L. Group 1
400029250    Farragut Acquisition Partners I, LP          2                   Amresco Capital L. Group 2
400029251    Poplar Center Development, Ltd.              1                   Amresco Capital L. Group 2
400029252    Triad Lauderdale Limited                     1                   Amresco Capital L. Group 2
400029253    J & D 1616, LLC                              1                   Amresco Capital L. Group 2
400029255    J & D Woodward Village, LLC                  1                   Amresco Capital L. Group 1
400029257    Indian Lookout Apartments, Limited           1                   Amresco Capital L. Group 2
400029258    C & H Development/Concord                    1                   Amresco Capital L. Group 1
400029262    Coldwell Building General Partnersh          1                   Amresco Capital L. Group 2
400029267    301 West Broad Street Limited Partn          1                   Amresco Capital L. Group 1
400029274    B.K. Enterprises LLC                         1                   Amresco Capital L. Group 2
400029282    MHVI Medical Center                          1                   Amresco Capital L. Group 1
400029290    Whitehall Partnership                        1                   Amresco Capital L. Group 1
400029291    Partridge Square, LLC                        1                   Amresco Capital L. Group 1
400029294    Wailuku Polaris, Inc.                        1                   Amresco Capital L. Group 2
400029297    Towerview Condominium, LLC                   1                   Amresco Capital L. Group 1
400029299    Ogden Manor Associates                       1                   Amresco Capital L. Group 2
400029300    Harrisonburg Inn Limited Partnershi          1                   Amresco Capital L. Group 1
400029304    Gateway Development, LLC                     1                   Amresco Capital L. Group 1
400029306    UG Venture, LTD.                             1                   Amresco Capital L. Group 2
400029308    BA Dallas Market Center I, L.P.              1                   Amresco Capital L. Group 1
400029309    W & B Properties, Inc.                       1                   Amresco Capital L. Group 1
400029310    Airport Place Building, LLC                  1                   Amresco Capital L. Group 1
400029311    Prime Plaza, Inc.                            1                   Amresco Capital L. Group 2
400030866    Annapolis W.H. LLC, et al                    1                   Amresco Capital L. Group 1
400030867    Arcadia Landmark                             1                   Amresco Capital L. Group 2
400030868    GPI Cascades, Ltd.                           1                   Amresco Capital L. Group 1
400030869    GPI Park Square, Ltd.                        1                   Amresco Capital L. Group 1
400030870    GPI Park Ridge, Ltd.                         1                   Amresco Capital L. Group 1
400030871    Padonia Park, LLC                            1                   Amresco Capital L. Group 1
400030875    Grand Rapids AFG, LLC                        1                   Amresco Capital L. Group 1
400030876    Lansing AFG LLC                              1                   Amresco Capital L. Group 1
400030880    Cavalier Associates, L.L.C. etal             6                   Amresco Capital L. Group 1
400030886    Ash Investment Company, LLC & Ja             2                   Amresco Capital L. Group 1
400030890    Pacific Mini-Storage Limited Partne          1                   Amresco Capital L. Group 1
400030893    1202 Airport Road Limited Partnersh          1                   Amresco Capital L. Group 2
400030896    Bend Towne Center Limited Partnersh          1                   Amresco Capital L. Group 1
400030913    761 Partnership, a New York General          1                   Amresco Capital L. Group 2
400030914    Lexington Lancaster LLC                      1                   Amresco Capital L. Group 1
400030915    The Saddlery, LLP                            1                   Amresco Capital L. Group 2
400030922    666 Pennsylvania Avenue Associates           1                   Amresco Capital L. Group 1
400030925    DEVON INVESTMENT, INC., a Florid             1                   Amresco Capital L. Group 1
400030934    Woodwinds Office Center, L.L.C.              1                   Amresco Capital L. Group 2
400030935    Nashville Heritage, LLC                      1                   Amresco Capital L. Group 2
400030964    JAGI Cleveland - Hudson, LLC                 1                   Amresco Capital L. Group 2
400030965    JAGI Cleveland-Independence,LLC              1                   Amresco Capital L. Group 2
400030966    JAGI NORTH CANTON, LLC.                      1                   Amresco Capital L. Group 2
400030967    JAGI MONTROSE WEST, LLC                      1                   Amresco Capital L. Group 2
400031048    Palm Springs Village Apts., L.P.             1                   Amresco Capital L. Group 2
400031123    Whitewood Oaks Apartments, Inc.              1                   Amresco Capital L. Group 2
400031128    Hilgard Apartments 962, LLC                  1                   Amresco Capital L. Group 1
ANADC        Lowe Enterprises, Inc./Ohio Public           1                   Goldman Sachs Group 1
I0074        Dime Circle, Ltd                             1                   Central Park Capita Group 1
I0099        2800 Black Lake Place Associates             1                   Central Park Capita Group 1
L0137        Walber Broadway Co.                          1                   Central Park Capita Group 1
L0149        Lake Natoma Lodging, L.P.                    1                   Central Park Capita Group 1
L0171        RNA, LLC                                     1                   Central Park Capita Group 1
L0184        J & M Hospitality, Inc.                      1                   Central Park Capita Group 2
L0200        The Impala Corporation                       1                   Central Park Capita Group 1
L0202        CMLC, Inc.                                   1                   Central Park Capita Group 1
L0237        ZDZ, Inc. and Zandor Investments, L          1                   Central Park Capita Group 1
L0300        Marger, Inc.                                 1                   Central Park Capita Group 1
M0171        Fremont Gardens Investors LLC                1                   Central Park Capita Group 2
M0172        Roxbury Crossing Limited Partnershi          1                   Central Park Capita Group 2
M0220        Inwood Mansions, LLC                         1                   Central Park Capita Group 2
M0262        Oakwood Heights Real Estate LP               1                   Central Park Capita Group 2
M0263        Country Acres Estates LP                     1                   Central Park Capita Group 2
M0264        Executive East Apartments, LLC               1                   Central Park Capita Group 2
M0288        SV Apartments, LLC                           1                   Central Park Capita Group 2
M0289        The Crossings Apartments LLC                 1                   Central Park Capita Group 2
M0290        Geneva Place Limited Partnership             1                   Central Park Capita Group 2
M0330        John Montesano, LLC                          2                   Central Park Capita Group 2
M0364        Riverchase Partners, L.P.                    1                   Central Park Capita Group 2
M0415        Northridge Villa Investors LLC               1                   Central Park Capita Group 2
M0429        The Seasons Townhouses Limited Pa            1                   Central Park Capita Group 1
M0443        Treehouse of Jacksonville, Ltd.              1                   Central Park Capita Group 2
M0462        Cottonwood, LLC                              1                   Central Park Capita Group 2
M0487        II Frances Place Apartments Partner          1                   Central Park Capita Group 1
M0514        Hobbit's Grove LLC                           1                   Central Park Capita Group 2
M0537        Cedar Shores, Ltd.                           1                   Central Park Capita Group 2
MH0020       Grand Valley Village LP & GVV Mobil          1                   Central Park Capita Group 1
MU0036       Landi, LLC                                   1                   Central Park Capita Group 2
MU0114       Landi, LLC                                   1                   Central Park Capita Group 2
O0090        Village Square of HSV, L.L.C.                1                   Central Park Capita Group 1
O0148        312 Marshall Limited Partnership             1                   Central Park Capita Group 2
O0179        Jayco Vista, LLC                             1                   Central Park Capita Group 2
O0244        Talweg L.L.C.                                1                   Central Park Capita Group 1
O0253        G & H Six, L.L.C.                            1                   Central Park Capita Group 2
O0259        1501 Harbor Bay, L.P.                        1                   Central Park Capita Group 2
O0265        Vornado-Westport L.L.C.                      1                   Central Park Capita Group 2
O0311        Dunwoody Park Partners, Inc.                 1                   Central Park Capita Group 2
O0320        Medical Landmark I & The Rehabilita          1            6/1/08 Central Park Capita Group 1
O0348        Liberty 2000 Investors, Ltd.                 1                   Central Park Capita Group 1
O0359        Concord Management Ltd., et al               1                   Central Park Capita Group 2
O0393        Brit Limited Partnership                     1                   Central Park Capita Group 1
O0422        Enterprise Center Properties, Inc.           2                   Central Park Capita Group 2
O0541        Ace Allen                                    1                   Central Park Capita Group 2
R0134        Hardscrabble, LLC                            1                   Central Park Capita Group 1
R0254        Silver Spring Plaza Corp.                    1                   Central Park Capita Group 2
R0280        K.M. Valdosta Associates                     1                   Central Park Capita Group 1
R0297        New Country Corners LP                       1                   Central Park Capita Group 2
R0304        Alturas Partners                             1                   Central Park Capita Group 2
R0311        The Lakes - Folsom, LLC                      1                   Central Park Capita Group 2
R0315        Kentucky Development Venture I               1                   Central Park Capita Group 2
R0412        G.W.C.H. Limited Partnership                 1                   Central Park Capita Group 2
R0421        Fairbanks Equity, Ltd.                       1                   Central Park Capita Group 1
R0458        Dexter Ridge Shopping Center, L.L.C          1                   Central Park Capita Group 1
R0463        Ruston Center, L.L.C.                        1                   Central Park Capita Group 2
R0464        Sunshine Heights, L.L.C.                     1                   Central Park Capita Group 2
R0480        BB Westland Associates, LLC                  1                   Central Park Capita Group 2
R0497        Canary Creek Shoppes LLC                     1                   Central Park Capita Group 2
R0514        Metzerott Plaza, Inc.                        1                   Central Park Capita Group 2
R0533        JAH Investments, LLC                         1                   Central Park Capita Group 1
R0559        BC Investments - Lincoln LLC                 1                   Central Park Capita Group 1
R0597        BenCen Limited Partnership                   1                   Central Park Capita Group 2
R0633        Newton Land Corporation                      1                   Central Park Capita Group 1
R0634        Newton Land Corporation                      1                   Central Park Capita Group 1
R0743        Town Center Shoppes, Ltd.                    1                   Central Park Capita Group 1
R0807        Fla II Trustee, Inc.                         1                   Central Park Capita Group 1
R0886        Landi, LLC                                   1                   Central Park Capita Group 2
R0887        Landi, LLC                                   1                   Central Park Capita Group 2
SP007        H.M. Holdings, Inc. etal                     1            3/1/08 Central Park Capita Group 1
SkyII        15th Skyline Assoc. LP & 9th Skylin          2           8/11/08 Large Loan       Group 1
ACS          Americold Real Estate, L.P.                 29           5/11/08 Large Loan       Group 1
AIM-1        VMS National Properties                     15                   VM               Groups 1 and 2
</TABLE>

Footnotes:

(1)  For the following  loans,  the Revised Rate shall be the greater of (a) the
     initial  interest  rate plus 2% or (b) the  Treasury  rate plus 2%. For the
     purposes of this schedule,  we have chosen to reflect the initial  interest
     rate plus 2%.

(2)  For the  following  loans,  the  Revised  Rate  shall be the  lesser of the
     maximum rate  permitted by applicable law or the greater of (a) the initial
     interest rate plus 2% or (b) the Treasury rate plus 2%. For the purposes of
     this schedule, we have chosen to reflect the initial interest rate plus 2%.

(3)  For the  following  loan,  the Revised Rate shall be the greater of (a) the
     initial  interest  rate plus 5% or (b) the  Treasury  rate plus 5%. For the
     purposes of this schedule,  we have chosen to reflect the initial  interest
     rate plus 5%.

(4)  For the  following  loans,  the  Revised  Rate  shall be the  lesser of (a)
     initial interest rate plus 2% or (b) the maximum rate permitted by law. For
     the  purposes  of this  schedule,  we have  chosen to reflect  the  initial
     interest rate plus 2%.
<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 the ____________ of __________________ (the "Purchaser"),
a  ____________  duly  organized  and  existing  under  the laws of the State of
__________, on behalf of which he makes this affidavit.

     2. That the Purchaser's Taxpayer Identification Number is ____________.

     3.  That  the  Purchaser  of the GS  Mortgage  Securities  Corporation  II,
Commercial Mortgage Pass-Through  Certificates,  Series 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 October 11, 1998
(the "Pooling and  Servicing  Agreement"),  by and among GS Mortgage  Securities
Corporation  II, as Seller,  Goldman Sachs  Mortgage  Company,  as a Responsible
Party, Falcon Financial,  LLC, as a Responsible Party,  AMRESCO Capital Limited,
Inc., as a Responsible Party,  AMRESCO Commercial  Mortgage Funding,  L.P., as a
Responsible Party, GMAC Commercial Mortgage Corporation,  as Master Servicer and
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent, 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 person"
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."

     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.

     IN WITNESS WHEREOF, the Purchaser has caused this instrument to be executed
on its behalf by its _______________ this ___th day of __________], 1998.

                                   [Purchaser]


                                    By: ________________________________________
                                        Name:
                                        Title:


                                    Dated:
<PAGE>

     The above-named  ___________________  personally  appeared before me and is
known  or  proved  to me to be  the  same  person  who  executed  the  foregoing
instrument and to be the  ____________ of the Purchaser,  and acknowledged to me
that he/she  executed the same as his/her free act and deed and the free act and
deed of the Purchaser.

     Subscribed and sworn before me this __th day of ____________, 1998.

                                             NOTARY PUBLIC
                                             COUNTY OF
                                             STATE OF
                                   
                                             My commission expires the __th day 
                                             of ________________, ____.
<PAGE>

                                   EXHIBIT C-2

                            FORM OF TRANSFEROR LETTER

                                                                          [Date]

[CERTIFICATE REGISTRAR]

     Re: GS Mortgage Securities Corporation II, Commercial Mortgage Pass-Through
         Certificates, Series 1998-C1

Ladies and Gentlemen:

     [Transferor] has reviewed the attached  affidavit of [Transferee],  and has
no actual  knowledge  that such  affidavit is not true and has no reason to know
that the information contained in paragraph 4 thereof is not true.

                                                     Very truly yours,
<PAGE>

                                   EXHIBIT D-1

                    FORM OF INVESTMENT REPRESENTATION LETTER

LaSalle National Bank,
  as Trustee and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

Attention:        Asset-Backed Securities
                  Trust Services Group-GS98-C1

GS Mortgage Securities Corporation II
85 Broad Street
New York, New York  10004

Attention:        [J. Theodore Borter]
                  [Jay Strauss]

     Re: Transfer of GS Mortgage Securities  Corporation II, Commercial Mortgage
         Pass-Through Certificates, Series 1998-C1, Class [____]

Ladies and Gentlemen:

     In connection  with the purchase by the  undersigned  (the  "Purchaser") of
$__________  [Certificate  Principal  Amount] [Notional Amount] of Class [_____]
Certificates the ("Certificate"),  the Purchaser hereby represents and agrees as
follows  (capitalized  terms used but not defined herein shall have the meanings
given them in the Pooling and Servicing Agreement,  dated as of October 11, 1998
(the "Pooling and  Servicing  Agreement"),  by and among GS Mortgage  Securities
Corporation  II, as Seller,  Goldman Sachs  Mortgage  Company,  as a Responsible
Party, Falcon Financial,  LLC, as a Responsible Party,  AMRESCO Capital Limited,
Inc., as a Responsible Party,  AMRESCO Commercial  Mortgage Funding,  L.P., as a
Responsible Party, GMAC Commercial Mortgage Corporation,  as Master Servicer and
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent):

     1.  [For  Institutional  Accredited  Investors  only] 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 has such  knowledge  and  experience  in
financial  and business  matters as to be capable of  evaluating  the merits and
risks of its investment in the  Certificate,  and the Purchaser and any accounts
for  which  it is  acting  are  each  able to  bear  the  economic  risk of such
investment.  The Purchaser is acquiring the Certificate  purchased by it for its
own  account  or for  one or  more  accounts  (each  of  which  qualifies  as an
"accredited  investor")  as to  each  of  which  the  Purchaser  exercises  sole
investment  discretion.  The Purchaser hereby  undertakes to reimburse the trust
created  pursuant to the Pooling and Servicing  Agreement  (the "Trust") for any
costs incurred by it in connection with this transfer.

     [For  Qualified  Institutional  Buyers only] The  Purchaser is a "qualified
institutional  buyer" within the meaning of Rule 144A ("Rule 144A")  promulgated
under the  Securities  Act of 1933,  as  amended  (the  "Securities  Act").  The
Purchaser is aware that the transfer is being made in reliance on Rule 144A, and
the Purchaser has had the opportunity to obtain the  information  required to be
provided pursuant to paragraph (d)(4)(i) of Rule 144A.

     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  meeting the  requirements of Rule 144A,
(ii)  pursuant  to an  exemption  from  the  registration  requirements  of  the
Securities  Act provided by Rule 144 under the  Securities  Act (if  available),
(iii) in an  offshore  transaction  in  accordance  with Rule 903 or Rule 904 of
Regulation  S under the  Securities  Act, or (iv) to  institutional  "accredited
investors"  meeting  the  requirements  of Rule  501(a)(1),  (2),  (3) or (7) of
Regulation  D  promulgated  under the  Securities  Act,  if the  Purchaser  is a
"qualified  institutional  buyer," or purchased from a "qualified  institutional
buyer,"  subject  in the  case of this  clause  (iv) 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, and (c) a written  undertaking to reimburse
the Trust for any costs incurred by it in connection with the proposed transfer.
The Purchaser  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 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.

     5. 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.

     6. Check one of the following:

                            [_]     The Purchaser is a "U.S.  Person" and it has
                                    attached hereto an Internal  Revenue Service
                                    ("IRS") Form W-9 (or successor form).

                            [_]     The  Purchaser  is not a "U.S.  Person"  and
                                    under  applicable  law in effect on the date
                                    hereof,  no  taxes  will be  required  to be
                                    withheld by the  Certificate  Registrar  (or
                                    its agent) with respect to  distributions to
                                    be made on the 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
                                    Certificate(s)  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, 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 that is
subject to U.S.  federal  income tax regardless of the source of its income or a
trust  if a  court  within  the  United  States  is  able  to  exercise  primary
supervision  over the  administration  of such trust,  and one or more 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).
<PAGE>

     Please make all payments due on the Transferred Interests:*

     ______ (a) by wire transfer to the following account at a bank or entity in
New York, New York, having appropriate facilities therefor:

     Account number __________ Institution ___________

     ______ (b) by mailing a check or draft to the following address:

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

                                                     Very truly yours,

                                                     [The Purchaser]


                                               By: ____________________________
                                                     Name:
                                                     Title:

                                               Dated:
<PAGE>

                                   EXHIBIT D-2

                       FORM OF ERISA REPRESENTATION LETTER

LaSalle National Bank,
  as Trustee and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois 60674-4107

Attention:        Asset Backed Securities
                  Trust Services Group-GS98-C1

GS Mortgage Securities Corporation II
85 Broad Street
New York, New York  10004

Attention: ________________

     Re: GS Mortgage Securities Corporation II, Commercial Mortgage Pass-Through
         Certificates, Series 1998-C1, Class [____]

Ladies and Gentlemen:

     __________________________  (the  "Purchaser")  intends  to  purchase  from
____________________   (the  "Seller")   $_____________   initial   [Certificate
Principal Amount] [Notional Amount] or _____% Percentage Interest of GS Mortgage
Securities Corporation II, Commercial Mortgage Pass-Through Certificates, Series
1998-C1,  Class [_], CUSIP No. [____] (the  "Certificates"),  issued pursuant to
the Pooling and Servicing  Agreement  dated as of October 11, 1998 (the "Pooling
and Servicing  Agreement"),  by and among GS Mortgage Securities Corporation II,
as Seller,  Goldman  Sachs  Mortgage  Company,  as a Responsible  Party,  Falcon
Financial,  LLC, as a Responsible  Party,  AMRESCO Capital  Limited,  Inc., as a
Responsible Party,  AMRESCO Commercial Mortgage Funding,  L.P., as a Responsible
Party,  GMAC  Commercial  Mortgage  Corporation,  as Master Servicer and Special
Servicer,  LaSalle National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal
Agent.  All capitalized  terms used herein and not otherwise  defined shall have
the meaning set forth in the Pooling and Servicing Agreement.

     The Purchaser hereby  certifies,  represents and warrants to, and covenants
with, the Seller, the Certificate Registrar and the Trustee that:

     1.  The  Purchaser  is  neither  (a) an  employee  benefit  plan  or  other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan, which is subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended  ("ERISA"),  or Section 4975 of the Code, or a  governmental
plan (as  defined in  Section  3(32) of ERISA)  that is subject to any  Federal,
State or local law (a "Similar Law"), which is, to a material extent, similar to
the  foregoing  provisions  of ERISA or the Code  (each,  a  "Plan"),  nor (b) a
collective  investment  fund in which  such  Plans are  invested,  an  insurance
company  using assets of separate  accounts or general  accounts  which  include
assets of Plans (or which are deemed pursuant to ERISA or Similar Law to include
assets of Plans) or other Person  acting on behalf of any such Plan or using the
assets of any such Plan,  other than (with respect to any transfer of a Class B,
Class  C,  Class D,  Class E,  Class  F,  Class G,  Class H,  Class J or Class Q
Certificate)  an insurance  company  using assets of its general  account  under
circumstances   whereby  such  purchase  and  the  subsequent  holding  of  such
Certificate  by such  insurance  company  would be  exempt  from the  prohibited
transaction  provisions  of ERISA and Section 4975 of the Code under  Prohibited
Transaction Class Exemption 95-60.

     2. The Purchaser  understands that if the Purchaser is a Person referred to
in  1(a)  or  1(b)  above,  except  in the  case  of the  Class  R or  Class  LR
Certificates,  which may not be transferred unless the transferee  represents it
is not such a Person,  such Purchaser is required to provide to the Seller,  the
Trustee  and the  Certificate  Registrar  an  Opinion  of  Counsel  in form  and
substance  satisfactory to the Seller, the Trustee and the Certificate Registrar
that the purchase or holding of the  Certificates  will not result in the assets
of the Trust Fund being  deemed to be "plan  assets"  and  subject to Title I of
ERISA, Section 4975 of the Code or Similar Law, will not constitute or result in
a prohibited transaction within the meaning of ERISA or Section 4975 of the Code
or a materially similar characterization under Similar Law, and will not subject
the Master  Servicer,  the  Special  Servicer,  the  Seller,  the Trustee or the
Certificate  Registrar to any obligation or liability (including  obligations or
liabilities under ERISA, Section 4975 of the Code or Similar Law) in addition to
those set forth in the Pooling and Servicing Agreement, which Opinion of Counsel
shall not be at the expense of the Trustee, the Trust Fund, the Master Servicer,
the Special Servicer, the Certificate Registrar or the Seller.

     IN WITNESS WHEREOF,  the Purchaser hereby executes the ERISA Representation
Letter on _________________, ____.

                                   [Purchaser]


                                    By:___________________________________    
                                        Name:
                                        Title:


                                    Dated:
<PAGE>

                                    EXHIBIT E

                           FORM OF REQUEST FOR RELEASE
                             (FOR TRUSTEE/CUSTODIAN)

Loan Information:
Name of Mortgagor: __________________
Master Servicer Loan No.: __________________
Custodian/Trustee
Name: __________________
Address: __________________
- ------------------
Custodian/Trustee Mortgage File No.: __________________
[Seller]
Name: __________________
Address: __________________

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

     Certificates:  GS Mortgage  Securities  Corporation II, Commercial Mortgage
                    Pass-Through Certificates, Series 1998-C1, Class [____]

     The undersigned  Master Servicer hereby  acknowledges  that it has received
from LaSalle National Bank, as Trustee for the Holders of GS Mortgage Securities
Corporation II, Commercial Mortgage Pass-Through  Certificates,  Series 1998-C1,
the documents  referred to below (the  "Documents").  All capitalized  terms not
otherwise defined in this Request for Release shall have the meanings given them
in the  Pooling  and  Servicing  Agreement  dated as of  October  11,  1998 (the
"Pooling and  Servicing  Agreement"),  by and among the  Trustee,  ABN AMRO Bank
N.V., as Fiscal Agent, GS Mortgage Securities Corporation II, as Seller, Goldman
Sachs Mortgage Company,  as a Responsible  Party,  Falcon  Financial,  LLC, as a
Responsible  Party,  AMRESCO  Capital  Limited,  Inc., as a  Responsible  Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P., as a Responsible  Party, and GMAC
Commercial Mortgage Corporation, as Master Servicer and Special Servicer.
  
    ( ) Promissory Note dated _________,  _____, in the original  principal sum
of  $_____,  made by  _______,  payable  to, or  endorsed  to the order of,  the
Trustee.

     ( ) Mortgage  recorded on  ____________  as instrument no.  ________ in the
County  Recorder's  Office of the County of _________,  State of  ___________ in
book/reel/docket ___________ of official records at page/image ________.

     ( ) Deed of Trust recorded on __________ as instrument no.  ________ in the
County  Recorder's  Office of the  County of  ___________,  State of  _______ in
book/reel/docket ____________ of official records at page/image.

     ( )  Assignment  of Mortgage or Deed of Trust to the  Trustee,  recorded on
_____________ as instrument no. _______ in the County  Recorder's  Office of the
County of _________, State of _______ in book/reel/docket __________ of official
records at page/image _____________.

     ( )  Other  documents,  including  any  amendments,  assignments  or  other
assumptions of the Note or Mortgage.

     ( ) _______________________________

     ( ) _______________________________

     ( ) _______________________________

     ( ) _______________________________

     The undersigned Master Servicer hereby acknowledges and agrees as follows:

     (1) The Master  Servicer shall hold and retain  possession of the Documents
in trust for the benefit of the Trustee, solely for the purposes provided in the
Agreement.

     (2) The Master  Servicer  shall not cause or permit the Documents to become
subject to, or encumbered  by, any claim,  liens,  security  interest,  charges,
writs of attachment or other impositions nor shall the Master Servicer assert or
seek to assert any claims or rights of set-off to or against  the  Documents  or
any proceeds thereof.

     (3) The Master  Servicer  shall return the Documents to the Custodian  when
the need  therefor no longer  exists,  unless the Mortgage  Loan relating to the
Documents has been liquidated and the proceeds thereof have been remitted to the
Collection Account and except as expressly provided in the Agreement.

     (4) The  Documents  and any  proceeds  thereof,  including  any proceeds of
proceeds,  coming into the possession or control of the Master Servicer shall at
all times be earmarked for the account of the Trustee,  and the Master  Servicer
shall keep the Documents  and any proceeds  separate and distinct from all other
property in the Master Servicer's possession, custody or control.

                                      GMAC COMMERCIAL MORTGAGE CORPORATION

                                      By: __________________________________   
                                          Name:
                                          Title:

                                      Dated:
<PAGE>

                                    EXHIBIT F

                                SECURITIES LEGEND

     Subject  to the  Pooling  and  Servicing  Agreement,  the Rule 144A  Global
Certificates,  the Residual  Certificates and the Individual  Certificates  will
bear a legend (with respect to such  Certificates,  the "Securities  Legend") to
the following effect,  unless the Seller determines otherwise in accordance with
applicable law:

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
                  THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"),
                  OR ANY STATE SECURITIES LAW. THE HOLDER HEREOF,  BY PURCHASING
                  THIS   CERTIFICATE,   AGREES  THAT  THIS  CERTIFICATE  MAY  BE
                  REOFFERED,  RESOLD,  PLEDGED  OR  OTHERWISE  TRANSFERRED  ONLY
                  (A)(1)  PURSUANT TO RULE 144A UNDER THE  SECURITIES  ACT TO AN
                  INSTITUTIONAL  INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS
                  A QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE MEANING OF RULE
                  144A (A "QIB"), WHOM THE HOLDER HAS INFORMED THAT THE REOFFER,
                  RESALE,  PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
                  RULE 144A,  (2)  PURSUANT TO AN  EXEMPTION  FROM  REGISTRATION
                  PROVIDED  BY  RULE  144  (IF  AVAILABLE),  (3) IN AN  OFFSHORE
                  TRANSACTION  IN  ACCORDANCE  WITH  RULE  903  OR  RULE  904 OF
                  REGULATION S, OR (4) BY AN INITIAL  INVESTOR THAT IS A QIB, OR
                  BY A  SUBSEQUENT  INVESTOR,  TO  AN  INSTITUTIONAL  ACCREDITED
                  INVESTOR  MEETING THE  REQUIREMENTS OF REGULATION D AND (B) IN
                  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES LAWS OF ANY
                  STATE OF THE UNITED STATES.

     Notwithstanding  anything to the contrary,  the Residual  Certificates will
not bear clauses (A)(2), (A)(3) and (A)(4) of the Securities Legend.
<PAGE>

                                    EXHIBIT G

                                   [Reserved]
<PAGE>

                                    EXHIBIT H

                                   [Reserved]
<PAGE>

                                    EXHIBIT I

                                 GSMSC II, 98-C1
                                 Summary Report

- --------------------------------------------------------------------------------
GMAC #                                         PROPERTY:
SUB-SERVICER:
SUB-SERVICER NUMBER:                           INTEREST RATE:
P&I:                                           QUARTER ENDED:
CURRENT PRINCIPAL BALANCE:

OCCUPANCY:                                     VACANCY:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
INCOME                                            QUARTER/YEAR ENDED                     QUARTER/YEAR ENDED
- ---------------------------------------- -------------------------------------- --------------------------------------
<S>                                      <C>                                    <C>
GROSS INCOME
- ---------------------------------------- -------------------------------------- --------------------------------------
VACANCIES
- ---------------------------------------- -------------------------------------- --------------------------------------
BAD DEBT / UNCOLL.
- ---------------------------------------- -------------------------------------- --------------------------------------
ADDITIONAL INCOME
- ---------------------------------------- -------------------------------------- --------------------------------------
TOTAL INCOME
- ---------------------------------------- -------------------------------------- --------------------------------------


EXPENSES
- ---------------------------------------- -------------------------------------- --------------------------------------

- ---------------------------------------- -------------------------------------- --------------------------------------
REAL ESTATE TAXES
- ---------------------------------------- -------------------------------------- --------------------------------------
PROPERTY INSURANCE
- ---------------------------------------- -------------------------------------- --------------------------------------
MANAGEMENT FEES
- ---------------------------------------- -------------------------------------- --------------------------------------
UTILITIES
- ---------------------------------------- -------------------------------------- --------------------------------------
ADMINISTRATIVE
- ---------------------------------------- -------------------------------------- --------------------------------------
MAINTENANCE/REPAIRS
- ---------------------------------------- -------------------------------------- --------------------------------------
REPLACEMENT RESERVES
- ---------------------------------------- -------------------------------------- --------------------------------------
RR RELEASES
- ---------------------------------------- -------------------------------------- --------------------------------------
MISC.
- ---------------------------------------- -------------------------------------- --------------------------------------
NET EXPENSES
- ---------------------------------------- -------------------------------------- --------------------------------------
DEPRECIATION
- ---------------------------------------- -------------------------------------- --------------------------------------
AMORT. / INTEREST
- ---------------------------------------- -------------------------------------- --------------------------------------
TOTAL EXPENSES
- ---------------------------------------- -------------------------------------- --------------------------------------


- ----------------------------------------  --------------------------------------  --------------------------------------
NET OPERATING INCOME                                                              
- ----------------------------------------  --------------------------------------  --------------------------------------
1st MTG. DEBT SERVICE                                                             
- ----------------------------------------  --------------------------------------  --------------------------------------
NET INCOME / LOSS                                                                 
- ----------------------------------------  --------------------------------------  --------------------------------------
DEBT COVERAGE                                                                     
- ----------------------------------------  --------------------------------------  --------------------------------------



- ----------------------------------------  --------------------------------------  --------------------------------------
OTHER DEBT                                                                        
- ----------------------------------------  --------------------------------------  --------------------------------------
NET INCOME / LOSS                                                                 
- ----------------------------------------  --------------------------------------  --------------------------------------
NEW DEBT COVERAGE                                                                 
- ----------------------------------------  --------------------------------------  --------------------------------------
EXPENSE RATIO                                                                     
- ----------------------------------------  --------------------------------------  --------------------------------------
</TABLE>


- ---------------------------------------------------------------------
COMMENTS:                                                                     
                                                                            
                                                                            
                                                                            
                                                                            
                                                                            
- ---------------------------------------------------------------------
This summary was printed on                                                  
<PAGE>

                                    EXHIBIT J

                     FORM OF MONTHLY DISTRIBUTION STATEMENT




ABN AMRO
LASALLE NATIONAL BANK

Administrator:
Carissa Pogue (800) 246-5761
135 S. Lasalle Street Suite 1740
Chicago, Il 60603

                     GS MORTGAGE SECURITIES CORPORATION II
    GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:

WAC:
WAMM:


                                                                Number of Pages
                                                                ---------------

Table of Contents


TOTAL PAGES INCLUDED IN THIS PACKAGE


Specially Serviced Loan Detail              Appendix A
Modified Loan Detail                        Appendix B
Realized Loss Detail                        Appendix C

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LaSalle Web Site                           www.Inbabs.com

LaSalle Bulletin Board                     (714) 282-3990
LaSalle ASAP Fax System                    (312) 904-2200

ASAP #:
Monthly Data File Name:
<PAGE>

ABN AMRO
LASALLE NATIONAL BANK

Administrator:
Carissa Pogue (800) 246-5761
135 S. Lasalle Street Suite 1740
Chicago, Il 60603

                     GS MORTGAGE SECURITIES CORPORATION II
    GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:

WAC:
WAMM:

<TABLE>
<CAPTION>
              ORIGINAL       OPENING      PRINCIPAL     PRINCIPAL       NEGATIVE     CLOSING     INTEREST
CLASS       FACE VALUE(1)    BALANCE       PAYMENT    ADJ. OR LOSS    AMORTIZATION   BALANCE      PAYMENT
CUSIP        PER $1,000     PER $1,000   PER $1,000    PER $1,000      PER $1,000   PER $1,000  PER $1,000
- -----       -------------   ----------   -----------   ----------      ----------   ----------  ----------
<S>          <C>            <C>          <C>           <C>             <C>           <C>        <C>
INTEREST     PASS-THROUGH
ADJUSTMENT      RATE(2)
PER $1,000    NEXT RATE(3)









- ----------   -------------  ----------   -----------   ----------      ---------     --------   ----------
0.00         0.00           0.00         0.00          0.00            0.00          0.00       0.00
====         ====           ====         ====          ====            ====          ====       ====

                                                                                 TOTAL P&I PAYMENT          0.00
                                                                                                            ====
</TABLE>


Notes: 
(1)  N denotes notional balance not included in total
(2)  Interest Paid minus  Interest  Adjustment  minus Deferred  Interest  equals
     Accrual
(3)  Estimated
<PAGE>

ABN AMRO
LASALLE NATIONAL BANK

Administrator:
Carissa Pogue (800) 246-5761
135 S. Lasalle Street Suite 1625
Chicago, Il 60674-4107

                     GS MORTGAGE SECURITIES CORPORATION II
    GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:

WAC:
WAMM:

                           OTHER RELATED INFORMATION

                          SERVICER / POOL INFORMATION

<TABLE>
<CAPTION>
BEGINNING   SCHEDULED        UNSCHEDULED      REALIZED      ENDING       SCHEDULED       PREPAYMENT INTEREST
BALANCE      PRINCIPAL        PRINCIPAL        LOSSES      BALANCE       INTEREST     SHORTFALL          EXCESS
- -------      ---------        ---------        ------      -------       --------     ---------          ------
<S>        <C>             <C>              <C>           <C>           <C>          <C>              <C>


             BEGINNING         ENDING           GROSS          W/AVG MONTHS      PREPAYMENT       DISPOSITION
            LOAN COUNT        LOAN COUNT     SERVICING FEES    TO MATURITY       PENALTIES              FEES
            ----------        ----------     --------------    -----------       ---------              ----





                                                            CURRENT           CUMULATIVE
                                                           UNPAID                UNPAID
             CLASS                                         INTEREST             INTEREST
             -----                                         --------             --------










             TOTAL
             -----

</TABLE>
<PAGE>

ABN AMRO
LaSalle National Bank

Administrator:
 Carissa Pogue (800) 246-5761
 135 S. LaSalle Street Suite 1625
 Chicago, IL 60674-4107

                     GS MORTGAGE SECURITIES CORPORATION II
    GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1998-C1


Statement Date:
Payment Date:
Prior Payment:
Record Date:

                          OTHER RELATED INFORMATION

<TABLE>
<CAPTION>
                                                            BEGINNING    CURRENT                   ENDING
                  P&I ADVANCES MADE BY:                   UNREIMBURSED    PERIOD   REIMBURSED   UNREIMBURSED
                  ---------------------                   ------------    ------   ----------   ------------
<S>                                                      <C>            <C>       <C>          <C>
    Servicer
    Trustee
    Fiscal Agent
     Total P&I Advances

    SUMMARY OF EXPENSES:
      Current Period Servicing Fees
      Current Period Trustee Fees
      Current Period Special Servicing Fees
      Principal Recovery Fees
      Other Servicing Compensation--Interest on Advances
      Total
      Net Aggregate PPIS Allocable to the Bonds
      Trust Fund Expenses
      Current Realized Losses on Mortgage Loans
      Cumulative Realized Losses on Mortgage Loans
</TABLE>
<PAGE>

ABN AMRO
LaSalle National Bank


Administrator:
 Carissa Pogue (800) 246-5761
 135 S. LaSalle Street Suite 1625
 Chicago, IL 60674-4107

                     GS MORTGAGE SECURITIES CORPORATION II
    GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:

                           OTHER RELATED INFORMATION

<TABLE>
<CAPTION>
    REO PROPERTY SOLD OF DISPOSED OF DURING THE RELATED
                     COLLECTION PERIOD
                                                 PORTION         FINAL
            REALIZED                           INCLUDED IN     RECOVERY
  LOAN        LOSS         SALE       OTHER     AVAILABLE    DETERMINATION
 NUMBER   ATTRIBUTABLE   PROCEEDS   PROCEEDS      FUNDS          DATE
- -------- -------------- ---------- ---------- ------------- --------------
<S>      <C>            <C>        <C>        <C>           <C>
1
2
3
 Totals
</TABLE>


<TABLE>
<CAPTION>
REO PROPERTY INCLUDED
     IN THE TRUST
               MOST       AGGREGATE     AGGREGATE       PORTION
              RECENT        AMOUNT        AMOUNT      INCLUDED IN
  LOAN      APPRAISAL       OF NET       OF OTHER      AVAILABLE
 NUMBER     VALUATION       INCOME       REVENUES        FUNDS
- --------   -----------   -----------   -----------   ------------
<S>        <C>           <C>           <C>           <C>
1
2
3
 Totals
</TABLE>
<PAGE>

ABN AMRO
LaSalle National Bank

Administrator:
 Carissa Pogue (800) 246-5761
 135 S. LaSalle Street Suite 1625
 Chicago, IL 60674-4107

                     GS MORTGAGE SECURITIES CORPORATION II
    GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:


                           OTHER RELATED INFORMATION


<TABLE>
<CAPTION>
 MORTGAGED PROPERTIES THAT BECAME REO DURING
        THE PRECEDING CALENDAR MONTH
                                                            UNPAID
                                      DEBT                 PRINCIPAL
                                     SERVICE     STATED     BALANCE
  LOAN                   PROPERTY   COVERAGE   PRINCIPAL   AS OF REO
 NUMBER   CITY   STATE     TYPE       RATIO     BALANCE      DATE
- -------- ------ ------- ---------- ---------- ----------- ----------
<S>      <C>    <C>     <C>        <C>        <C>         <C>
Totals
</TABLE>

                          APPRAISAL REDUCTION AMOUNTS

<TABLE>
<CAPTION>
                 CURRENT       TOTAL
 LOAN NUMBER      PERIOD     REDUCTION
- -------------   ---------   ----------
<S>             <C>         <C>
1
2
3
 Totals                         0.00
</TABLE>
<PAGE>

ABN AMRO
LASALLE NATIONAL BANK

Administrator:
 Carissa Pogue (800) 246-5761
 135 S. LaSalle Street Suite 1740
 Chicago, IL 60603

                    GS MORTGAGE SECURITIES CORPORATION II
   GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:

<TABLE>
<CAPTION>


                 DELINQ 1 MONTH    DELINQ 2 MONTHS   DELINQ 3+ MONTHS   FORECLOSURE/BANKRUPTCY     REO
 DISTRIBUTION    --------------    ---------------   ----------------   ---------------------- --------------
    DATE          #    BALANCE      #      BALANCE    #      BALANCE     #       BALANCE        #     BALANCE
- --------------    ---   --------   ---     -------   ---     --------   ---      --------      ---    -------
<S>                <C>       <C>    <C>       <C>     <C>       <C>      <C>        <C>         <C>      <C>
    11/18/98       0         0      0         0       0         0        0          0           0        0
                0.00%    0.000%  0.00%    0.000%   0.00%    0.000%    0.00%     0.000%       0.00%   0.000%












</TABLE>

                                             CURR WEIGHTED
                 MODIFICATIONS  PREPAYMENTS       AVG.
 DISTRIBUTION    -------------  -----------  --------------
    DATE          #    BALANCE   #  BALANCE  COUPON   REMIT
- --------------   ---   -------  --- -------  ------   -----
    11/18/98       0       0      0     0
                0.00%   0.000% 0.00% 0.000%
















 Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency
                                 Aging Category
<PAGE>

ABN AMRO
LASALLE NATIONAL BANK

Administrator:
 Carissa Pogue (800) 246-5761
 135 S. LaSalle Street Suite 1740
 Chicago, IL 60603

                    GS MORTGAGE SECURITIES CORPORATION II
   GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:

                            DELINQUENT LOAN DETAIL

<TABLE>
<CAPTION>
                PAID               OUTSTANDING   OUT. PROPERTY                     SPECIAL
DISCLOSURE DOC  THRU  CURRENT P&I      P&I        PROTECTION        ADVANCE       SERVICER     FORECLOSURE
  CONTROL #     DATE   ADVANCE      ADVANCES**     ADVANCES      DESCRIPTION(1) TRANSFER DATE     DATE
- --------------  ----  -----------  -----------  ---------------  -------------- -------------  -----------
<S>             <C>   <C>          <C>          <C>              <C>            <C>            <C>
BANKRUPTCY      DATE
DATE            REO







A. P&I ADVANCE--LOAN IN GRACE PERIOD  1. P&I ADVANCE--LOAN DELINQUENT 1 MONTH   3. P&I ADVANCE--LOAN DELINQUENT 3
MONTHS OR MORE
B. P&I ADVANCE--LATE PAYMENT BUT      2. P&I ADVANCE--LOAN DELINQUENT 2 MONTHS  4. MATURED BALLOON/ASSUMED
SCHEDULED PAYMENT
   LESS THAN  ONE MONTH DELINQ



</TABLE>




** Outstanding P&I Advances include the current period P&I Advance
<PAGE>

ABN AMRO
LASALLE NATIONAL BANK

Administrator:
 Carissa Pogue (800)-246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603

                    GS MORTGAGE SECURITIES CORPORATION II
   GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1998-C1

Statement Date:
Payment Date:
Prior Payment:
Record Date:

                                  POOL TOTAL

<TABLE>
<CAPTION>

             DISTRIBUTION OF PRINCIPAL BALANCES                            DISTRIBUTION OF PROPERTY TYPES
- --------------------------------------------------------------
- --------------------------------------------------
 (2) CURRENT SCHEDULED         NUMBER  (2) SCHEDULED  BASED ON                           NUMBER   (2) SCHEDULED
BASED ON
       BALANCES               OF LOANS    BALANCE     BALANCE          PROPERTY TYPES    OF LOANS     BALANCE
BALANCE
- ----------------------------  -------- -------------  --------         ----------------  -------- -------------
- --------
<S>      <C>     <C>                                                     <S>              <C>         <C>
<C>
         $0  TO  $   500,000
   $500,000  TO  $ 1,000,000
 $1,000,000  TO  $ 1,500,000
 $1,500,000  TO  $ 2,000,000
 $2,000,000  TO  $ 2,500,000
 $2,500,000  TO  $ 3,000,000
 $3,000,000  TO  $ 3,500,000
 $3,500,000  TO  $ 4,000,000
 $4,000,000  TO  $ 5,000,000
 $5,000,000  TO  $ 6,000,000
 $6,000,000  TO  $ 7,000,000
 $7,000,000  TO  $ 8,000,000
 $8,000,000  TO  $ 9,000,000                                                TOTAL           0
0          0.00%
 $9,000,000  TO  $10,000,000                                           ----------------  -------- -------------
- --------
$10,000,000  TO  $11,000,000
$11,000,000  TO  $12,000,000
$12,000,000  TO  $13,000,000                                                   DISTRIBUTION OF MORTGAGE INTEREST
RATES
$13,000,000  TO  $14,000,000
- --------------------------------------------------
$14,000,000  TO  $15,000,000                                            CURRENT MORTGAGE   NUMBER  (2) SCHEDULED
BASED ON
$15,000,000   &  ABOVE                                                  INTEREST RATE     OF LOANS    BALANCE
BALANCE
- -----------  --  -----------                                            ----------------- -------- -------------
- --------
            TOTAL                0          0          0.00 %           <S>                  <C>
<C>        <C>
- ----------------------------  -------- -------------  --------          7.000% OR LESS
AVERAGE SCHEDULED BALANCE IS                              0             7.000% TO  7.125%
MAXIMUM SCHEDULED BALANCE IS                              0             7.125% TO  7.375%
MINIMUM SCHEDULED BALANCE IS                              0             7.375% TO  7.625%
                                                                        7.625% TO  7.875%
                                                                        7.875% TO  8.125%
                                                                        8.125% TO  8.375%
                                                                        8.375% TO  8.625%
                                                                        8.625% TO  8.875%
                                                                        8.875% TO  9.125%
                                                                        9.125% TO  9.375%
                                                                        9.375% TO  9.625%
                                                                        9.625% TO  9.875%
                                                                        9.875% TO 10.125%
                                                                        10.125% & ABOVE
                                                                        ----------------- -------- -------------
- --------

                                                                           TOTAL             0
0          0.00%
                                                                        ----------------- -------- -------------
- --------
                                                                        W/AVG MORTGAGE INTEREST RATE IS
0.0000%
                                                                        MINIMUM MORTGAGE INTEREST RATE IS
0.0000%
                                                                        MAXIMUM MORTGAGE INTEREST RATE IS
0.0000%
</TABLE>


              GEOGRAPHIC DISTRIBUTION
 ---------------------------------------------------
                        NUMBER   SCHEDULED  BASED ON
  GEOGRAPHIC LOCATION  OF LOANS   BALANCE   BALANCE
 --------------------  --------  ---------  --------












 --------------------  --------  ---------  --------
       TOTAL                0         0       0.00%
<PAGE>

                    GS MORTGAGE SECURITIES CORPORATION II
   GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1988-C1

ABN AMRO                                          Statement Date:
LA SALLE NATIONAL BANK                            Payment Date:
                                                  Prior Payment:
Administrator:                                    Record Date:
Carissa Pogue (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603






                                  POOL TOTAL

             LOAN SEASONING

<TABLE>
<CAPTION>
                        NUMBER      (2) SCHEDULED    BASED ON
  NUMBER OF YEARS      OF LOANS        BALANCE       BALANCE
  <S>                <C>           <C>            <C>




                               Weighted Average Seasoning is 0.0


                        DISTRIBUTION OF REMAINING TERM
                               FULLY AMORTIZING

<CAPTION>
 FULLY AMORTIZING      NUMBER    (2) SCHEDULED   BASED ON
  MORTGAGE LOANS      OF LOANS      BALANCE      BALANCE
<S>                  <C>        <C>           <C>
 60 months or less
 61 to 120 months
121 to 180 months
181 to 240 months
241 to 360 months
       Total             0            0          0.00%
              Weighted Average Months to Maturity is    0

</TABLE>
<PAGE>

                             DISTRIBUTION OF DSCR

<TABLE>
<CAPTION>
  DEBT SERVICE
 COVERAGE RATIO     NUMBER    (2) SCHEDULED  BASED ON
       (1)         OF LOANS      BALANCE     BALANCE
<S>                <C>        <C>            <C>
0.500 or less
0.500 to 0.625
0.625 to 0.750
0.750 to 0.875
0.875 to 1.000
1.000 to 1.125
1.125 to 1.250
1.250 to 1.375
1.375 to 1.500
1.500 to 1.625
1.625 to 1.750
1.750 to 1.875
1.875 to 2.000
2.000 to 2.125
2.125 & above
Unknown
      Total            0            0          0.00%
Weighted Average Debt Service Coverage Ratio is    0.000

</TABLE>

                      DISTRIBUTION OF AMORTIZATION TYPE

<TABLE>
<CAPTION>
                     NUMBER    (2) SCHEDULED  BASED ON
AMORTIZATION TYPE   OF LOANS      BALANCE     BALANCE
<S>                <C>        <C>          <C>






       Total            0            0          0.00%
</TABLE>

                        DISTRIBUTION OF REMAINING TERM
                                BALLOON LOANS

<TABLE>
<CAPTION>
      BALLOON         NUMBER    (2) SCHEDULED  BASED ON
  MORTGAGE LOANS     OF LOANS      BALANCE     BALANCE
<S>                 <C>        <C>           <C>
 12 months or less
 13 to 24 months
 25 to 36 months
 37 to 48 months
 49 to 60 months
 61 to 120 months
121 to 180 months
181 to 240 months
       Total             0            0          0.00%
       Weighted Average Months to Maturity is    0

</TABLE>
<PAGE>

                                  NOI AGING

<TABLE>
<CAPTION>
                   NUMBER    (2) SCHEDULED  BASED ON
    NOI DATE      OF LOANS      BALANCE     BALANCE
<S>             <C>         <C>          <C>
1 year or less
1 to 2 years
2 Years or More
Unknown
      Total           0            0          0.00%
</TABLE>

- ------------
(1)    Debt Service Coverage Ratios are calculated as described in the
       prospectus, values are updated periodically as new NOI figures became
       available from borrowers on an asset level. Neither the Trustee,
       Servicer, Special Servicer or Underwriter makes any representation as to
       the accuracy of the data provided by the borrower for this calculation.
<PAGE>

                    GS MORTGAGE SECURITIES CORPORATION II
   GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1988-C1

ABN AMRO                                          Statement Date:
LA SALLE NATIONAL BANK                            Payment Date:
                                                  Prior Payment:
Administrator:                                    Record Date:
Carissa Pogue (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603

                         ABN AMRO ACCT: 99-9999-99-9

                        SPECIALLY SERVICED LOAN DETAIL

<TABLE>
<CAPTION>
                  BEGINNING                                                SPECIALLY
   DISCLOSURE     SCHEDULED      INTEREST     MATURITY      PROPERTY       SERVICED
   CONTROL #       BALANCE         RATE         DATE          TYPE      STATUS CODE (1)     COMMENTS
   <S>            <C>            <C>          <C>           <C>         <C>                 <C>
</TABLE>









(1) Legend:

<TABLE>
<CAPTION>
<S>                                           <C>                                 <C>
 1) Request for waiver of Prepayment Penalty   4) Loan with Borrower Bankruptcy    7) Loans Paid Off
 2) Payment default                            5) Loan in Process of Foreclosure   8) Loans Returned to Master
Servicer
 3) Request for Loan Modification or Workout   6) Loan now REO Property

</TABLE>

                                                                     APPENDIX A
<PAGE>

                    GS MORTGAGE SECURITIES CORPORATION II
   GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1988-C1

ABN AMRO                                          Statement Date:
LA SALLE NATIONAL BANK                            Payment Date:
                                                  Prior Payment:
Administrator:                                    Record Date:
Carissa Pogue (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603

                         ABN AMRO ACCT: 99-9999-99-9

                             MODIFIED LOAN DETAIL

<TABLE>
<CAPTION>
   DISCLOSURE     MODIFICATION      MODIFICATION
   CONTROL #          DATE          DESCRIPTION
   <S>                <C>           <C>
</TABLE>

                                                                     APPENDIX B
                                     C-12
<PAGE>

                    GS MORTGAGE SECURITIES CORPORATION II
   GMAC COMMERCIAL MORTGAGE CORP., AS MASTER SERVICER AND SPECIAL SERVICER
                COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1988-C1

ABN AMRO                                          Statement Date:
LA SALLE NATIONAL BANK                            Payment Date:
                                                  Prior Payment:
Administrator:                                    Record Date:
Carissa Pogue (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603

                         ABN AMRO ACCT: 99-9999-99-9

                             REALIZED LOSS DETAIL

<TABLE>
<CAPTION>

                                          BEGINNING            GROSS PROCEEDS   AGGREGATE        NET       NET
PROCEEDS
DIST.  DISCLOSURE  APPRAISAL  APPRAISAL   SCHEDULED  GROSS       AS A % OF      LIQUIDATION   LIQUIDATION    AS A
% OF      REALIZED
DATE   CONTROL #   DATE       VALUE       BALANCE    PROCEEDS  SCHED PRINCIPAL  EXPENSES*      PROCEEDS    SCHED.
BALANCE    LOSS
<S>   <C>         <C>        <C>         <C>        <C>       <C>              <C>            <C>
<C>               <C>







CURRENT
 TOTAL                          0.00                   0.00          0.00
0.00                                       0.00
CUMULATIVE                      0.00                   0.00          0.00
0.00                                       0.00

</TABLE>

                                                                     APPENDIX C

* Aggregate liquidation expenses also include outstanding P&I advances and
unpaid servicing fees, unpaid trustee fees, etc.
<PAGE>

                                   EXHIBIT K-1

                    FORM OF REGULATION S TRANSFER CERTIFICATE
                     FOR TRANSFERS DURING RESTRICTED PERIOD


LaSalle National Bank,
  as Trustee and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

Attention:        Asset Backed Securities
                  Trust Services Group-GS98-C1

         Re:      Transferor of GS Mortgage Securities Corporation II,  
                  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 October 11, 1998 (the  "Pooling and Servicing
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent, on
behalf of the holders of the GS Mortgage  Securities  Corporation II, Commercial
Mortgage Pass-Through  Certificates,  1998-C1,  Class __ (the "Certificates") in
connection  with  the  transfer  by  the  undersigned   (the   "Transferor")  to
_________________   (the  "Transferee")  of   $__________________   [Certificate
Principal Amount]  [Notional  Amount] of Certificates,  in fully registered form
(each, an "Individual Certificate"),  or a beneficial interest of such aggregate
[Certificate  Principal  Amount]  [Notional  Amount] 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").
Capitalized  terms used but not  defined  herein  have the  respective  meanings
ascribed to such terms in the Pooling and Servicing Agreement.

     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] [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)      the  transferee  is  not a  U.S.  Person  within  the
                           meaning of Rule 902(o) of  Regulation  S nor a person
                           acting for the  account or benefit of a U.S.  Person,
                           and  upon   completion   of  the   transaction,   the
                           Transferred Interest will be held with the Depository
                           through [Euroclear] [CEDEL];**

                  (4)      no  directed   selling  efforts  have  been  made  in
                           contravention  of the  requirements of Rule 903(b) or
                           Rule 904(b) of Regulation S, as applicable; and

                  (5)      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 Seller, the Trustee,  the Master Servicer and the
Fiscal Agent.

                                                     [Name of Transferor]


                                                     By: _______________________
                                                          Name:
                                                          Title:

                                                     Dated:
<PAGE>

                                    EXHIBIT K-2

                    FORM OF REGULATION S TRANSFER CERTIFICATE
                      FOR TRANSFERS AFTER RESTRICTED PERIOD


LaSalle National Bank,
  as Trustee and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

Attention:        Asset Backed Securities
                  Trust Services Group-GS98-C1

         Re:      Transferor of GS Mortgage Securities Corporation II,  
                  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 October 11, 1998 (the  "Pooling and Servicing
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent, on
behalf of the holders of the GS Mortgage  Securities  Corporation II, Commercial
Mortgage Pass-Through  Certificates,  1998-C1,  Class __ (the "Certificates") in
connection  with  the  transfer  by  the  undersigned   (the   "Transferor")  to
_________________   (the  "Transferee")  of   $__________________   [Certificate
Principal Amount]  [Notional  Amount] of Certificates,  in fully registered form
(each, an "Individual Certificate"),  or a beneficial interest of such aggregate
[Certificate  Principal  Amount]  [Notional  Amount] 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").
Capitalized  terms used but not  defined  herein  have the  respective  meanings
ascribed to such terms in the Pooling and Servicing Agreement.

     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] [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
                           Rule 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 Seller, the Trustee,  the Master Servicer and the
Fiscal Agent.

                                                     [Name of Transferor]


                                                     By: ______________________
                                                          Name:
                                                          Title:

                                                     Dated:
<PAGE>

                                    EXHIBIT L

              FORM OF TRANSFER CERTIFICATE FOR EXCHANGE OR TRANSFER
                FROM RULE 144A GLOBAL CERTIFICATE TO REGULATION S
                 GLOBAL CERTIFICATE DURING THE RESTRICTED PERIOD

     (Pursuant to Section 5.02(c)(ii)(A) of the Pooling and Servicing Agreement)
LaSalle National Bank,
  as Trustee and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

Attention:   Asset Backed Securities
             Trust Services Group-GS98-C1

     Re: Transfer of GS Mortgage Securities  Corporation II, Commercial Mortgage
         Pass-Through Certificates, Series 1998-C1, Class [____]

Ladies and Gentlemen:

     Reference is hereby made to the Pooling and Servicing  Agreement,  dated as
of October 11, 1998 (the  "Pooling and  Servicing  Agreement"),  by and among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as a Responsible Party, Falcon Financial,  LLC, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc., as a Responsible  Party,  AMRESCO  Commercial  Mortgage
Funding, L.P., as a Responsible Party, GMAC Commercial Mortgage Corporation,  as
Master Servicer and Special Servicer, LaSalle National Bank, as 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  Principal
Amount] [Notional Amount] 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 No. ____________) 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  person  acting  on  its  behalf
                           reasonably  believed that the  transferee was outside
                           the United States] [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  pre-arranged  with a  buyer  in the
                           United States],*

                  (3)      the  transferee  is not a U.S.  Person within the
                           meaning of Rule 902(o) of Regulation S
                           nor a Person acting for the account or benefit of a
                           U.S. Person,

                  (4)      no  directed   selling  efforts  have  been  made  in
                           contravention  of the  requirements of Rule 903(b) or
                           Rule 904(b) of Regulation S, as applicable,

                  (5)      the  transaction  is not part of a plan or  scheme to
                           evade the registration requirements of the Securities
                           Act, and

                  (6)      upon  completion of the  transaction,  the beneficial
                           interest being transferred as described above will be
                           held   with  the   Depository   through   [Euroclear]
                           [CEDEL].**

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the Seller, the Trustee,  the Master Servicer and the
Fiscal Agent.

                                       [Insert Name of Transferor]


                                       By: _________________________
                                           Name:
                                           Title:

                                       Dated:
<PAGE>

                                    EXHIBIT M

              FORM OF TRANSFER CERTIFICATE FOR EXCHANGE OR TRANSFER
                FROM RULE 144A GLOBAL CERTIFICATE TO REGULATION S
                 GLOBAL CERTIFICATE AFTER THE RESTRICTED PERIOD

   (Pursuant to Section 5.02(c)(ii)(B) of the Pooling and Servicing Agreement)

LaSalle National Bank,
  as Trustee  and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

Attention:  Asset Backed Securities
            Trust Services Group-GS98-C1

     Re: Transfer of GS Mortgage Securities  Corporation II, Commercial Mortgage
         Pass-Through Certificates, Series 1998-C1, Class [____]

Ladies and Gentlemen:

     Reference is hereby made to the Pooling and Servicing  Agreement,  dated as
of October 11, 1998 (the  "Pooling and  Servicing  Agreement"),  by and among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as a Responsible Party, Falcon Financial,  LLC, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc., as a Responsible  Party,  AMRESCO  Commercial  Mortgage
Funding, L.P., as a Responsible Party, GMAC Commercial Mortgage Corporation,  as
Master Servicer and Special Servicer, LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent.  Capitalized  terms used but not defined herein
shall have the meanings given to them in the Pooling and Servicing Agreement.

     This letter  relates to US  $[________]  aggregate  [Certificate  Principal
Amount] [Notional Amount] 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] [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  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 Rule 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 Seller, the Master Servicer,  the Trustee and the
Fiscal Agent.

                           [Insert Name of Transferor]


                                       By: ____________________________
                                           Name:
                                           Title:

                                       Dated:
<PAGE>

                                    EXHIBIT N

              FORM OF TRANSFER CERTIFICATE FOR EXCHANGE OR TRANSFER
                FROM REGULATION S GLOBAL CERTIFICATE TO RULE 144A
                 GLOBAL CERTIFICATE DURING THE RESTRICTED PERIOD

   (Pursuant to Section 5.02(c)(ii)(C) of the Pooling and Servicing Agreement)

LaSalle National Bank,
  as Trustee and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

Attention:  Asset Backed Securities
            Trust Services Group-GS98-C1

     Re:  Transfer of GS Mortgage Securities Corporation II, Commercial Mortgage
          Pass-Through Certificates, Series 1998-C1, Class [____]

     Reference is hereby made to the Pooling and Servicing  Agreement,  dated as
of October 11, 1998 (the  "Pooling and  Servicing  Agreement"),  by and among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as a Responsible Party, Falcon Financial,  LLC, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc., as a Responsible  Party,  AMRESCO  Commercial  Mortgage
Funding, L.P., as a Responsible Party, GMAC Commercial Mortgage Corporation,  as
Master Servicer and Special Servicer  (collectively,  the  "Servicer"),  LaSalle
National Bank, as Trustee, and ABN AMRO Bank N.V., as Fiscal Agent.  Capitalized
terms used but not defined  herein shall have the meanings  given to them in the
Pooling and Servicing Agreement.

     This letter  relates to US  $[________]  aggregate  [Certificate  Principal
Amount] [Notional Amount] of Certificates (the "Certificates") which are held in
the form of the  Regulation  S  Global  Certificate  (CUSIP  No.  _______)  with
[Euroclear]  [CEDEL]* (Common Code No. __________) 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 any jurisdiction.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the Seller, the Trustee, the Master Servicer,  Fiscal
Agent and underwriter and placement agent of the offering of the Certificates.

                                       [Insert Name of Transferor]


                                       By:_______________________________
                                            Name:
                                            Title:

                                       Dated:
<PAGE>

                                    EXHIBIT O

                  FORM OF TRANSFER CERTIFICATE FOR REGULATION S
                   GLOBAL CERTIFICATE DURING RESTRICTED PERIOD

   (Pursuant to Section 5.02(c)(ii)(D) of the Pooling and Servicing Agreement)

LaSalle National Bank,
  as Trustee and Certificate Registrar
135 South LaSalle Street, Suite 1625
Chicago, Illinois  60674-4107

Attention: Asset Backed Securities
           Trust Services Group-GS98-C1

     Re:    Transferor of GS Mortgage Securities Corporation II, 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 October 11, 1998 (the  "Pooling and Servicing
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party,  Falcon Financial,  LLC,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
AMRESCO  Commercial  Mortgage  Funding,  L.P.,  as  a  Responsible  Party,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
LaSalle  National Bank, as Trustee,  and ABN AMRO Bank N.V., as Fiscal Agent, on
behalf of the holders of the GS Mortgage  Securities  Corporation II, Commercial
Mortgage Pass-Through  Certificates,  1998-C1 in connection with the transfer by
_______________ of a beneficial interest of $___________  [Certificate Principal
Amount] [Notional Amount] in a Private Global  Certificate during the Restricted
Period  to  the  undersigned  (the  "Transferee").  The  Transferee  desires  to
beneficially  own such  transferred  interest  in the form of the  Regulation  S
Global Certificate. Capitalized terms used but not defined herein shall have the
meanings given to them in the Pooling and Servicing Agreement.

     In connection  with such transfer,  the Transferee does hereby certify that
it is not a "U.S. Person" (within the meaning of Rule 902 Regulation S under the
Securities  Act of  1933,  as  amended).  This  certificate  and the  statements
contained  herein are made for your  benefit and the benefit of the Seller,  the
Trustee and the Master Servicer.

                                       [Insert Name of Transferor]


                                       By: _______________________________
                                           Name:
                                           Title:

                                       Dated:
<PAGE>

                                    EXHIBIT P

                           FORM OF OMNIBUS ASSIGNMENT


     Goldman Sachs Mortgage Company, a New York limited  partnership,  having an
address at 85 Broad Street,  New York, New York 10004 (the  "Assignor") for good
and  valuable   consideration,   the  receipt  and   sufficiency  of  which  are
acknowledged, hereby sells, transfers, assigns, delivers, sets over and conveys,
without recourse,  representation or warranty,  express or implied, unto LaSalle
National Bank, a national  banking  association,  as trustee for the GS Mortgage
Securities Corporation II, Commercial Mortgage Pass-Through  Certificates Series
1998-C1  (the  "Assignee"),  having  an  address  at 135 South  LaSalle  Street,
Chicago,  Illinois 60674-4107,  its successors and assigns, all right, title and
interest  of the  Assignor in and to those  security  instruments  described  on
Schedule A attached  hereto (the  "Security  Instruments"),  the  related  notes
described on Schedule A attached hereto (the "Notes"),  those certain assignment
of leases and rents given in  connection  therewith,  and all of the  Assignor's
right,  title  and  interest  in any  claims,  collateral,  insurance  policies,
certificates of deposit, letters of credit, escrow accounts,  performance bonds,
demands,  causes  of  action  and any  other  collateral  arising  out of and/or
executed  and/or  delivered in or to or with respect to the Security  Instrument
and the Note,  together with any other documents or instruments  executed and/or
delivered in connection with or otherwise related to the Security Instrument and
the Note.
<PAGE>

     IN WITNESS WHEREOF, the Assignor has executed this instrument under seal to
be effective as of the _____ day of October, 1998.

                                 GOLDMAN SACHS MORTGAGE COMPANY, 
                                 a New York limited partnership

                                 By: Goldman Sachs Real Estate Funding Corp.,
                                     a Delaware corporation, its general partner


                                 By: ___________________________________________
                                      Name:
                                      Title:

                                 Dated:


                                 By: ___________________________________________
                                      Name:
                                      Title:
<PAGE>

                                   EXHIBIT Q-1

                   FORM OF COMPARATIVE FINANCIAL STATUS REPORT

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-

<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>

                                   EXHIBIT Q-2

                      FORM OF DELINQUENT LOAN STATUS REPORT

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-



<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>

                      FORM OF DELINQUENT LOAN STATUS REPORT


<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>

                                   EXHIBIT Q-3


                  FORM OF HISTORICAL LOAN MODIFICATION REPORT

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-


<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>

                   FORM OF HISTORICAL LOAN MODIFICATION REPORT


<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>

                                   EXHIBIT Q-4

     FORM OF HISTORICAL LOSS ESTIMATE REPORT (REO-SOLD OR DISCOUNTED PAYOFF)

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-


<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>

     FORM OF HISTORICAL LOSS ESTIMATE REPORT (REO-SOLD OR DISCOUNTED PAYOFF)


<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>

                                   EXHIBIT Q-5

                            FORM OF REO STATUS REPORT

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-



<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>

                            FORM OF REO STATUS REPORT


<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>

                                   EXHIBIT Q-6

                           FORM OF SERVICER WATCH LIST

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-



<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>

                                   EXHIBIT Q-7

                   FORM OF OPERATING STATEMENT ANALYSIS REPORT

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-


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>

                                   EXHIBIT Q-8

                        FORM OF NOI ADJUSTMENT WORKSHEET

                                      CSSA
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1998-


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>

                                  EXHIBIT Q-9
                           CSSA SURVEILLANCE REPORTS

Type                     Standard                    Difference
                         Categories                  from
                                                     SASCO
                                                     draft

Office:                  INCOME:                     o   Separate Vacancy,
                         Base Rent                       Concessions, Bad Debt
                         Expense Reimbursements          Subtractions
                         Parking Income              o   Clarify Payroll Expense
                         Other Income                    as Unallocated Payroll
                         Less Vacancy                    Expense
                         Less Concessions            o   Add CAM Expense and
                         Less Bad Debt                   delete Janitorial
                                                     o   Add Assumed Lease
                         EXPENSE:                        Obligation Expense
                         Management Fee              o   Add Marketing &
                         Unallocated Payroll             Advertising Expense
                         General & Administrative    o   Add Other under
                         CAM                             CAPEX
                         Repairs & Maintenance
                         Utilities
                         Marketing & Advertising
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Retail:                  INCOME:                     o   Separate Vacancy,
                         Base Rent                       Concessions, Bad Debt
                         Percentage Rent                 Subtractions
                         Expense Reimbursements      o   Add Unallocated Payroll
                         Other Income                    Expense
                         Less Vacancy                o   Add CAM Expense and
                         Less Concessions                delete Janitorial
                         Less Bad Debt               o   Add Other under CAPEX

                         EXPENSE
                         Management Fee
                         Unallocated Payroll
                         General & Administrative
                         CAM
                         Repairs & Maintenance
                         Utilities
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Multifamily:             INCOME:                     o   Make consistent with
                         Base Rent                       FNMA standard
                         Parking Income              o   Delete Storage Income
                         Laundry Income                  and Add Commercial
                         Commercial Income               Income
                         Other Income                o   Separate Vacancy,
                         Less Vacancy                    Concessions, Bad Debt
                         Less Concessions                Subtractions
                         Less Bad Debt               o   Delete Janitorial 
                                                         expense
                                                     o   Add Water & Sewer
                         EXPENSE:                    o   Delete Marketing &
                         Management Fee                  Advertising
                         Payroll                     o   Add Other under
                         General & Administrative        CAPEX
                         Repairs & Maintenance
                         Utilities
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Industrial               INCOME:                     o   Separate Vacancy,
and                      Base Rent                       Concessions, Bad Debt
Warehouse:               Expense Reimbursements          Subtractions
                         Other Income                o   Clarify Payroll Expense
                         Less Vacancy                    as Unallocated Payroll
                         Less Concessions                Expense
                         Less Bad Debt               o   Add Other under CAPEX

                         EXPENSE:
                         Management Fee
                         Unallocated Payroll
                         General & Administrative
                         Janitorial
                         Repairs & Maintenance
                         Utilities
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Health Care:             INCOME:                     o   Replace Base Rent with
                         Private Pay                     Private Pay, Medicare,
                         Medicare                        and Medicaid
                         Medicaid                    o   Add Nursing/Medical
                         Nursing/Medical Income          Income
                         Meals Income                o   Add Meals Income
                                                     o   Add Auxiliary Income
                         Other Income                o   Delete Storage Income,
                         Less Vacancy                    Parking Income, and
                         Less Concessions                Laundry Income
                         Less Bad Debt               o   Separate Vacancy,
                                                         Concessions, Bad Debt
                         EXPENSE:                        Subtractions
                         Management Fee              o   Add Nursing Expense,
                         Unallocated Payroll             Meals Expense, and
                         General & Administrative        Auxiliary Expense
                         Janitorial                  o   Clarify Payroll Expense
                         Repairs & Maintenance           as Unallocated Payroll
                         Utilities                       Expense
                         Marketing & Advertising     o   Add Other under
                         Insurance                       CAPEX
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Lodging                  INCOME:                     o   Separate Vacancy,
                         Rooms                           Concessions, Bad Debt
                         Food & Beverage                 Subtractions
                         Phone                       o   Add Reservations Fees
                         Banquet/Conventions             under Expense
                         Other Department Income     Add Banquet/Conventions
                         Other Income                under Expense
                                                     o   Add Unallocated Payroll
                         EXPENSE:                        under Expense
                           Departmental Expense:     o   Add Other under CAPEX
                             Rooms
                             Food & Beverage
                             Phone
                             Banquet/Conventions
                             Other

                           General Expense:
                             Management Fee
                             Franchise Fee
                             Reservations Fees
                             General & Administrative
                             Repairs & Maintenance
                             Unallocated Payroll
                             Utilities
                             Marketing & Advertising
                             Insurance
                             Real Estate Taxes
                             Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Mixed Use                INCOME:                     o   Combine proposed Office
                         Base Rent                       and Retail formats
                         Percentage Rent
                         Expense Reimbursements
                         Parking Income
                         Other Income
                         Less Vacancy
                         Less Concessions
                         Less Bad Debt
 
                         EXPENSE:
                         Management Fee
                         Unallocated Payroll
                         General & Administrative
                         CAM
                         Repairs & Maintenance
                         Utilities
                         Marketing & Advertising
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Self-storage             INCOME:
                         Base Rent
                         Other Income
                         Less Vacancy
                         Less Concessions
                         Less Bad Debt
 
                         EXPENSE:
                         Management Fee
                         Unallocated Payroll
                         General & Administrative
                         Repairs & Maintenance
                         Utilities
                         Marketing & Advertising
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Other                    INCOME:                     o   Initial proposed format
                         Rental Income
                         Sales/Servicer Income
                         Expense Reimbursements
                         Other Income
                         Less Vacancy
                         Less Concessions
                         Less Bad Debt
 
                         EXPENSE:
                         Management Fee
                         Unallocated Payroll
                         General & Administrative
                         Repairs & Maintenance
                         Janitorial
                         Utilities
                         Marketing & Advertising
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other

Questions:                                           In general, the CAPEX
                                                     items were kept standard
                                                     across all property types.
                                                     We should discuss whether
                                                     to keep this standardiza-
                                                     tion or remove Leasing
                                                     Commissions and Tenant
                                                     Improvements where not
                                                     really applicable.

Mobile Home Park:        INCOME:                     o  Add Laundry Income
                         Pad Rent                    o  Add Utility Income
                         RV Rent                     o  Separate Vacancy,
                         Rent on Park-owned Homes       Concessions, Bad Debt
                         Laundry Income                 Subtractions
                         Utility Income              o  Delete Contract Services
                         Other Income                o  Add Other under CAPEX
                         Less Vacancy
                         Less Concessions
                         Less Bad Debt

                         EXPENSE:
                         Management Fee
                         Unallocated Payroll
                         General & Administrative
                         Repairs & Maintenance
                         Utilities
                         Marketing & Advertising
                         Insurance
                         Real Estate Taxes
                         Other Expense

                         CAPEX
                         Leasing Commissions
                         Tenant Improvements
                         Replacement Reserves
                         Other
<PAGE>

                                  EXHIBIT Q-10
                                CSSA LOAN FILES
       COMMERCIAL REAL ESTATE SECONDARY MARKET SECURITIZATION ASSOCIATION

                             CSSA "LOAN SETUP" FILE
                                   ----------
                              (DATA RECORD LAYOUT)


                                              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>

       COMMERCIAL REAL ESTATE SECONDARY MARKET SECURITIZATION ASSOCIATION

                        CSSA "LOAN PERIODIC" UPDATE FILE
                              -------------
                              (DATA RECORD LAYOUT)


<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>

       COMMERCIAL REAL ESTATE SECONDARY MARKET SECURITIZATION ASSOCIATION
                              CSSA "PROPERTY" FILE
                                    --------
                              (DATA RECORD LAYOUT)


                                          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>
<PAGE>

<TABLE>
<CAPTION>

Field Name                                      Relationship to Corresponding CSSA 100.1 Field
- ----------                                      ----------------------------------------------
<S>                                             <C>
Transaction Id                                  Same as CSSA Loan File                                                              
Loan ID                                         Same as CSSA Loan File                                                              
Prospectus Loan ID                              Same as CSSA Loan File                                                              
Property ID                                                                                                                         
Distribution Date                               Same as CSSA Loan File                                                              
Cross-Collateralized Loan Grouping                                                                                                  
Property Name                                   If Multi-Prop, no rollup to CSSA Loan File.  Populate S55 with "Various."         
Property Address                                If Multi-Prop, no rollup to CSSA Loan File.  Populate S56 with "Various."         
Property City                                   If Multi-Prop, and all same then populate S57 with City, otherwise, "Various". 
                                                Missing info= "incomplete"                                                       
Property State                                  If Multi-Prop, and all same then populate S58 with State, otherwise, "Various". 
                                                Missing info= "incomplete"                                                      
Property Zip Code                               If Multi-Prop, and all same then populate S59 with Zip, otherwise, "Various". 
                                                Missing info= "incomplete"                                                       
Property County                                 If Multi-Prop, and all same then populate S60 with County, otherwise, "Various". 
                                                Missing info= "incomplete"                                                          
Property Type Code                              If Multi-Prop and all same then populate S61 with property type otherwise "Various".
                                                Missing Info ="incomplete"                                                          
Year Built                                      If Multi-Prop, and all same then populate S64 with year otherwise, "000000".        
Year Last Renovated                             If Multi-Prop, and all same then populate P80 with year otherwise, "000000".        
Net Square Feet At Securitization               Roll-up to loan file if populated. If missing one or more than populate with "00000"
# Of Units/Beds/Rooms At Securitization         Roll-up to loan file if populated. If missing one or more than populate with "00000"
Property Status                                 If multi-prop and all same than populate CSSA Loan file with property, status, 
                                                otherwise various.                                                                  
Allocated Percentage of Loan at Securitization  No field needed in Cssa Loan file                                                   
Current Allocated Percentage                    No field needed in Cssa Loan file                                                   
Current Allocated Loan Amount                   Roll-up to Current Ending SPB  (P7)                                                 
Ground Lease (Y/S/N)                            If any property is Y, or S then S74=Y                                               
Other Escrow / Reserve Balances                 If any property populated, then S77=Y                                               
Most Recent Appraisal Date                      If Multi-Prop, and all same then populate P74 with date, otherwise, "000000".       
Most Recent Appraisal Value                     Roll-up to CSSA Loan File if populated. If missing any appraisal value, than 
                                                populate P75 with "000000)                                                          
Date Asset is Expected to Be Resolved           If Multi-Prop, latest date from affiliated properties for P79.                      
Foreclosure Date                                If Multi-Prop, and all same then populate P42 with date, otherwise, "000000".       

REO Date                                        If Multi-Prop, and all same then populate P43 with date, otherwise, "000000".       
Occupancy %                                     [Weighted Average]  For P71=Sum((Curr. Allocated % Prop A) *(Occupancy Prop A)...
                                                (Curr. Allocated % Prop Z) * (Occupancy Prop Z)).  If missing one, then, "00000"   
Occupancy Date                                  If Multi-Prop, and all same then populate with date, otherwise, "various+K62".      
Date Lease Rollover Review                      No Roll up to the CSSA loan format.                                                 
% Sq. Feet expiring 1-12 months                 No Roll up to the CSSA loan format.                                                 
% Sq. Feet  expiring 13-24 months               No Roll up to the CSSA loan format.                                                 
% Sq. Feet expiring 25-36 months                No Roll up to the CSSA loan format.                                                 
% Sq. Feet  expiring 37-48 months               No Roll up to the CSSA loan format.                                                 
% Sq. Feet  expiring 49-60 months               No Roll up to the CSSA loan format.                                                 
Largest Tenant                                  No Roll up to the CSSA loan format.                                                 
Square Feet of Largest Tenant                   No Roll up to the CSSA loan format.                                                 
2nd Largest Tenant                              No Roll up to the CSSA loan format.                                                 
Square Feet of 2nd Largest Tenant               No Roll up to the CSSA loan format.                                                 
3rd Largest Tenant                              No Roll up to the CSSA loan format.                                                 
Square Feet of 3rd Largest Tenant               No Roll up to the CSSA loan format.                                                 
Fiscal Year End Month                           No Roll up to the CSSA loan format.                                                 
Securitization Financials As Of Date            If Multi-Prop, and all same then populate S72 with date, otherwise, "000000".       
Revenue At Securitization                       Roll up to the CSSA Loan Format, if missing any properties populate S70 with "0000" 
Operating Expenses At Securitization            Roll up to the CSSA Loan Format, if missing any properties populate S71 with "0000" 
NOI At Securitization                           Roll up to the CSSA Loan Format, if missing any properties populate S85 with "0000" 
DSCR At Securitization                          [Weighted Average]  S66=Sum((Allocated % at Sec. Prop A) *(DSCR Prop A)...
                                                ((Allocated % at Sec. Prop Z) * (DSCR  Prop Z).  If missing one, "00000"           
Appraisal Value At Securitization               Roll up to the CSSA Loan Format, if missing any properties populate S70 with "0000" 
Appraisal Date At Securitization                If Multi-Prop, and all same then populate S68 with date, otherwise, "000000".       
Physical Occupancy At Securitization            Weighted Average                                                                    
Date of Last Inspection                                                                                                             

Preceding FY Financial As of Date               If Multi-Prop, and all same then populate P58 with date, otherwise, "000000+K23K46".
                                                K1                                                                                  
Preceding Fiscal Year Revenue                   No Roll up to the CSSA loan format.                                                 
Preceding Fiscal Year Expenses                  No Roll up to the CSSA loan format.                                                 
Preceding Fiscal Year NOI                       No Roll up to the CSSA loan format.                                                 
Preceding Fiscal Year Debt Service Amt.         No Roll up to the CSSA loan format.                                                 
Preceding Fiscal Year DSCR                      No Roll up to the CSSA loan format.                                                 
Preceding Fiscal Year Physical Occupancy        No Roll up to the CSSA loan format.                                                 
Sec Preceding FY Financial As of Date           No Roll up to the CSSA loan format.                                                 
Second Preceding FY Revenue                     No Roll up to the CSSA loan format.                                                 
Second Preceding FY Expenses                    No Roll up to the CSSA loan format.                                                 
Second Preceding FY NOI                         No Roll up to the CSSA loan format.                                                 
Second Preceding FY Debt Service                No Roll up to the CSSA loan format.                                                 
Second Preceding FY DSCR                        No Roll up to the CSSA loan format.                                                 
Sec Preceding FY Physical Occupancy             No Roll up to the CSSA loan format.                                                 
</TABLE>
<PAGE>

                                  EXHIBIT Q-11
                               CSSA PROPERTY FILE

                        CSSA STANDARD INFORMATION PACKAGE


                                Executive Summary

The CSSA Post Issuance Committee presents the CSSA Standard  Information Package
for CMBS transactions.  This Package combines old and new standards. There are 3
parts to the information package:

1)  The CSSA Surveillance Reports
2)  The CSSA Loan Files; a "Setup" file & a "Monthly Update" file.
3)  The CSSA Property File

** Note - In the future the  committee  will  discuss the  inclusion of a fourth
part, the CSSA  Financial.  This file will furnish the reader with the operating
system in a file format.

The  CSSA  Surveillance   Reports  are  provided  in  addition  to  the  regular
certificate holders remittance reports by the trustee.  The surveillance reports
can be divided into three types of reports:

1)   Property Financial Statement Reports; Comparative Financial Report
                                       Operating Statement
                                       NOI Adjustment Worksheet

2)   Status Reports;                   Watch List Report


The top line of each report  contains  codes that ties the CSSA loan file to the
report data. For instance S4 means the 4th line of the CSSA loan setup file. "S"
signifies set-up; "P" is for periodic update.

Part 2 and 3 of the CSSA Standard Information Package provides the investor with
Standard  files at the time of  securitization  and each  following  month.  The
prospectus  should  include the CSSA Loan Set up file and CSSA  Property file on
the diskette.  Subsequently  each month the trustee will post on their  bulletin
board or internet web site a copy of the CSSA Loan Update file and a new copy of
the property file.

The loan file provided at issuance  contains all the  information as of closing.
Then an update file with current balance, rate, maturity date, and so forth will
be provided each following month.

The CSSA  Property file  provided at closing  comprises  all of the  information
related to the property such as location,  type, DSCR, NOI, Revenue.  This file,
updated with any changes in DSCR, NOI, occupancy,  allocated loan amounts,  etc.
will be provided on the remittance day of each month.
<PAGE>

                          Reporting For Securitization

     The following reports are the standard CMBS reports. They are usually shown
as an exhibit in the  prospectus.  Depending  on the deal they are  completed by
either  the  master or special  servicer  and  distributed  by the  trustee  and
sometimes accessible from the master servicer.

1.   Comparative Financial Status Report:
     o    to the extent  provided by the related  Mortgagor,  among other things
          the occupancy, revenue, net operating income and debt service coverage
          ratio for each of the three periods;
          (i)   the most current available year-to-date
          (ii)  the previous two full fiscal years and
          (iii) the  "base  year"   (representing   the   original  underwriting
                information used as of the cut-off Date)

2.   Operating Statement Analysis Report:
     o    Prepared by the  servicer or special  servicer for each loan showing a
          comparison   of   the   related   Mortgagors    financial   statements
          "Normalized":
          (i)   base year (underwriters numbers)
          (ii)  the previous two full years "normalized"
          (iii) the current year "normalized"
          (iv)  and any year to date information or trailing 12 months

3.   NOT Adjustment Worksheet:
     o    Within 30 days of  receipt of the annual  operating  statement  by the
          Servicer (or 10 days of receipt by the Special  Servicer  with respect
          to any  specially  serviced  loan).  Showing the  methodology  used to
          normalize the borrowers  numbers.  The  "Normalized"  numbers are then
          placed  in the  "current  year"  column  of the  "Operating  Statement
          Analysis Report".

4.   Watch List:
     o    any loan in jeopardy of becoming a specially serviced loan.
          (i)   drop in annual debt service coverage or trailing 12 months
          (ii)  approaching maturity
          (iii) loss of major tenant or major tenant in bankruptcy
          (iv)  servicer may put any loan on watch.
     o    Loans can be removed from the watch list when  determined it is not in
          jeopardy of becoming specially serviced.

5.   Delinquent Loan Status Report:
     o    those  Mortgage  Loans  which,  as of the  close  of  business  on the
          Determination  Date  immediately  preceding the  preparation  for such
          report:
          (i)   delinquent 30-59 days
          (ii)  delinquent 60-89 days
          (iii) delinquent 90 days or more
          (iv)  current  but specially  serviced or in  foreclosure  but not REO
                property.

6.   REO Status Report:
     o    with respect to REO property that was included in the Trust Fund as of
          the close of business on the Determination Date:
          (i)   the acquisition date of such REO property
          (ii)  the amount of income collected  with respect to any REO property
                net or expenses
          (iii) the value of the REO property based on the most recent appraisal
                or other valuation thereof  available to the servicer as of such
                date of determination (including any prepared  internally by the
                Special Servicer)

7.   Historical Loan Modification Report:
     o    those  Mortgage  Loans  which,  as of the  close  of  business  on the
          Determination  Date  immediately  preceding  the  preparation  of such
          report:
          (i)   describes all loans that have been modified or the maturity date
                has been extended, both for the current period and historically
          (ii)  lists  all realized  losses  taken  by the  trust  as well as an
                estimate of potential losses because of an interest rate change,
                set forth on a Mortgage Loan-by-Mortgage Loan basis.
          (iii) since the  Cut-Off  Date, showing the  original  and the revised
                terms.

8.   Historical Loss Estimate Report:
     o    those  Mortgage  Loans  which,  as of the  close  of  business  on the
          Determination  Date  immediately  preceding  the  preparation  of such
          report:
          (i)  the  aggregate  amount of  liquidation  proceeds and  liquidation
               expenses both for the current period and historically
          (ii) the  amount of  Realized  Losses  occurring  during  the  related
               prepayment  period  and  historically,  set  forth on a  Mortgage
               Loan-by-Mortgage Loan basis.


                               Using the Reporting

Debt Service Reports
- --------------------
      Level 1
      -------
                                    Compares normalized DSC, NOI and Revenue 
    Comparative Financial           fiscal year end information to underwriting.
               "monthly"            In spread sheet format. One line per 
                                    property. Used to target loans for a closer 
                                    look.

          Level 2
          -------
                                       A property level summary of the borrowers
        Operating Statement            normalized current financial information
                                       compared to underwriting as well as year 
                 "quarterly"           to date. Shows revenue and standard 
                                       expense line items. One page per property
                                       showing revenue and expense details.

               Level 3
               -------
                                          Each year the servicer "normalizes" 
               NOI Adjustment Worksheet   the Operating Statement numbers and 
                                          this shows any changes the servicer 
                      "annually"          made to normalize.  It explains the 
                                          difference between the borrowers 
                                          statement and the operating statement.

Status Reports:
- --------------

                                     Prepared by the servicer to list all loans
              Watch List             that are in jeopardy of becoming specially
               "monthly"             serviced.
<PAGE>

                            Where is the Information?

On each deal the servicers and trustees have different  methods of providing the
information.  This is good because they are all competing to provide information
in the best way but bad because it is confusing to the investor. The information
provided can even be different for each deal within each servicer. Technology is
constantly  improving and everyone keeps adding new  information and new ways to
access the information.


Where to find the information out there!

================================================================================
Trustee
      --------------      --------------        ---------------------------
      Download File         Certificate         For all other Information
        CSSA Loan         Holder Reports          Call the Administrator
      CSSA Property
      --------------      --------------        ---------------------------


      --------------      --------------          -----------------------
      Bulletin Board         Fax System                  Internet
      --------------      --------------          -----------------------
      Bankers Trust            Chase                   State Street
          Chase               LaSalle
         LaSalle            State Street
       State Street

================================================================================
Servicer

     ---------------      ------------------        --------------------------
     Dial Up System            Internet             Must Call for Additional
                                                           Information
                          (not for all deals
                              serviced)
     ---------------      ------------------        --------------------------
         Midland               AMRESCO                   Bankers Trust*
                                BOMCC                    Bank of America
          GE**               First Union                       GE
                               Midland                        GMAC
                                                             Mellon
                                                         Pacific Mutual

* Sold servicing to Mellon
** Used by Rating agencies and special servicers only
<PAGE>

FUTURE REPORTING VISION
                                (Can it happen?)


                           CSSA Deal Information Page
                  --------------------------------------------
                    (List of all CMBS Deals)-currently exists
                  --------------------------------------------


                              Select Any CMBS Deal
             (the following information does not exist at this time)
             -------------------------------------------------------

                            Gives General Information
             1)   Trustee   (Click   and   jumps  to  web  site)  -  Give
                  Administrator's phone number 
             2)   Servicer (Click and jumps to web  site) 
             3)   Special  Servicer  
             4)   Underwriter  
             5)   Rating Agencies (Click and jumps to web site) 
             6)   What  information is available  and where 
             (This will describe how to get to this information)
                  a)  Certificate Holder Reports
                  b)  CSSA "Loan" File
                  c)  CSSA "Property" File
                  d)  Debt service reports (Comparative, Operating & NOI)
                  e)  Status reports(Watch)
             6)   Other Information





                                     Dated:
<PAGE>

                                    EXHIBIT R
                        FORM OF ABN AMRO LETTER OF CREDIT


ABN AMRO BANK N.V.

OCTOBER 27, 1998


ISSUING BANK:              ABN AMRO BANK, N.V. NEW YORK TRADE PROCESSING CENTER
                           335 MADISON AVENUE
                           NEW YORK, NEW YORK  10017


EFFECTIVE DATE:            OCTOBER 29, 1998


APPLICANT:                 THE GOLDMAN SACHS GROUP, L.P.
                           10 HANOVER SQUARE - 20TH FLOOR
                           NEW YORK, NEW YORK   10005
                           ATTN:  MADELINE A. GILLIGAN


ACCOUNT PARTY:             GS MORTGAGE SECURITIES CORPORATION II
                           85 BROAD STREET
                           NEW YORK, NEW YORK  10004
                           ATTN:  MR. MARVIN KABATZNICK


BENEFICIARY:           LASALLE NATIONAL BANK AS TRUSTEE FOR THE HOLDERS
                       OF GS MORTGAGE SECURITIES CORPORATION II
                       COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                       SERIES 1998-C1, OR ANY SUCCESSOR TRUSTEE FOR SUCH HOLDERS
                       135 S. LASALLE STREET, SUITE 1825, 18TH FLOOR
                       CHICAGO, ILLINOIS    60674
                       ATTN:  ASSET-BACKED SECURITIES TRUST SERVICES
                       MR. RUSSELL GOLDENBERG
                       TELEPHONE NO.:  312-904-732
                       FAX NO.: 312-904-2084


DEAR SIR OR MADAM:


BY ORDER OF GS  MORTGAGE  SECURITIES  CORPORATION  II WE HAVE  ESTABLISHED  THIS
IRREVOCABLE  STANDBY LETTER OF CREDIT NUMBER SN20539 IN FAVOR OF THE BENEFICIARY
FOR DRAWING(S) UP TO, BUT NOT MORE THAN,  USD2,990,126.00  EFFECTIVE OCTOBER 29,
1998,  AND EXPIRING  APRIL 29, 1999 AT THE  COUNTERS OF ABN AMRO BANK N.V.,  NEW
YORK TRADE  PROCESSING  CENTER UPON OUR CLOSE OF BUSINESS (I.E. 5:00 PM NEW YORK
CITY TIME).


WE HEREBY UNDERTAKE TO HONOR PROMPTLY THE BENEFICIARY'S  SIGHT DRAFT(S) DRAWN ON
ABN AMRO BANK N.V., NEW YORK TRADE PROCESSING  CENTER IN STRICT  CONFORMITY WITH
THIS CREDIT,  INDICATING OUR CREDIT NUMBER SN20523,  FOR AN AMOUNT UP TO BUT NOT
TO  EXCEED  THE  TOTAL  VALUE  OF THIS  LETTER  OF  CREDIT,  ACCOMPANIED  BY THE
BENEFICIARY'S STATEMENT PURPORTEDLY SIGNED BY AN OFFICER READING AS FOLLOWS:


"THE AMOUNT OF THE DRAFT  ACCOMPANYING  THIS  STATEMENT  REPRESENTS AN AMOUNT TO
WHICH WE ARE  ENTITLED  PURSUANT  TO THE  TERMS  OF THE  POOLING  AND  SERVICING
AGREEMENT,  DATED AS OF OCTOBER 11, 1998, RELATING TO THE GS MORTGAGE SECURITIES
CORPORATION II COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-C1."


EXCEPT AS  EXPRESSLY  STATED  HEREIN  THIS  UNDERTAKING  IS NOT  SUBJECT  TO ANY
CONDITION  OR  QUALIFICATION.  THE  OBLIGATION  OF THE BANK UNDER THIS LETTER OF
CREDIT SHALL BE THE INDIVIDUAL OBLIGATION OF THE BANK, IN NO WAY CONTINGENT UPON
REIMBURSEMENT WITH RESPECT THERETO.


PARTIAL DRAWINGS ARE PERMITTED.


SHOULD YOU HAVE OCCASION TO COMMUNICATE WITH US REGARDING THIS LETTER OF CREDIT,
KINDLY  DIRECT  YOUR  COMMUNICATION  TO THE  ATTENTION  OF OUR  LETTER OF CREDIT
DEPARTMENT, MAKING SPECIFIC REFERENCE TO OUR LETTER OF CREDIT NUMBER SN 20523.


THIS  LETTER OF CREDIT IS  SUBJECT  TO THE  UNIFORM  CUSTOMS  AND  PRACTICE  FOR
DOCUMENTARY   CREDITS  (1993  REVISION),   INTERNATIONAL   CHAMBER  OF  COMMERCE
PUBLICATION NO. 500.


TRULY YOURS,
ABN AMRO BANK N.V.


_______________________________             ____________________________________
AUTHORIZED SIGNATURE                        AUTHORIZED SIGNATURE



- ----------

* Only to be filled out by Purchasers of  Individual  Certificates.  Please
select (a) or (b).

* Insert one of these two  provisions,  which come from the  definition  of
"off-shore transaction" in Regulation S.

**       Select appropriate depository.

* Insert one of these two  provisions,  which come from the  definition  of
"off-shore transaction" in Regulation S.
*        Select appropriate depository.

* Insert one of these two  provisions,  which come from the  definition  of
"off-shore transaction" in Regulation S.

**       Select appropriate depository.

* Insert one of these two  provisions,  which come from the  definition  of
"off-shore transaction" in Regulation S.

*        Select appropriate depository.
<PAGE>

                                     ANNEX A

                     GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1998-C1
             Mortgage Loan Schedule - GSMC Retained Interest Loans

<TABLE>
<CAPTION>
                                                  Current   Current                                                          
                                                  -------   -------                                                          
  Loan                                            Monthly   Interest                                                         
  ----                                            -------   --------                                                         
 Number                 Borrower Name             Payment     Rate     Interest Accrual Method     Net Rate  Original Balance
 ------                 -------------             -------     ----     -----------------------     --------  ----------------
<S>         <C>                                  <C>           <C>                                  <C>         <C>          
09-0001160  Patro, Ltd.                           25,865.68    6.6000 Actual Days / 360 Year-Days   6.4725       4050000.00  
09-0001163  Lancaster Mobile Homes Estates Limi   18,296.27    6.1600 Actual Days / 360 Year-Days   6.0325       3000000.00  
09-0001167  Centerra Marketplace, Inc.            47,651.41    6.1700 Actual Days / 360 Year-Days   6.0425       6514000.00  
09-0001168  Clearview - Kenosha, LLC             141,311.52    6.8800 Actual Days / 360 Year-Days   6.7525      21500000.00  
ANADC       Lowe Enterprises, Inc./Ohio Public   385,177.08    6.7500 Actual Days / 360 Year-Days   6.6225      47000000.00  
MH0020      Grand Valley Village LP & GVV Mobil   29,344.34    6.4900 Actual Days / 360 Year-Days   6.3625       4350000.00  
MU0036      Landi, LLC                            13,813.69    7.1400 Actual Days / 360 Year-Days   7.0125       1930000.00  
MU0114      Landi, LLC                             4,401.77    7.1400 Actual Days / 360 Year-Days   7.0125        615000.00  
O0422       Enterprise Center Properties, Inc.    24,193.15    7.1000 Actual Days / 360 Year-Days   6.9725       3600000.00  
R0463       Ruston Center, L.L.C.                 32,560.85    7.0900 Actual Days / 360 Year-Days   6.9625       4850000.00  
R0886       Landi, LLC                             4,008.12    7.1400 Actual Days / 360 Year-Days   7.0125        560000.00  
R0887       Landi, LLC                             8,195.17    7.1400 Actual Days / 360 Year-Days   7.0125       1145000.00  
</TABLE>

<TABLE>
<CAPTION>
                                                                                 Original                                      
                                                                                 --------                                      
  Loan                                           Original  Remaining  Maturity Amortization      Remaining       Cut-off Date  
  ----                                           --------  ---------  ---------------------      ---------       ------------  
 Number                 Borrower Name           Loan Term  Loan Term    Date       Term       Amortization Term    Balance     
 ------                 -------------           ---------  ---------    ----       ----       -----------------    -------     
<S>         <C>                                     <C>       <C>    <C>            <C>             <C>          <C>           
09-0001160  Patro, Ltd.                             120       120     10/1/08       360             360           4050000.00   
09-0001163  Lancaster Mobile Homes Estates Limi     120       120     10/1/08       360             360           3000000.00   
09-0001167  Centerra Marketplace, Inc.              240       240     10/1/18       240             240           6514000.00   
09-0001168  Clearview - Kenosha, LLC                120       120     10/1/08       360             360          21500000.00   
ANADC       Lowe Enterprises, Inc./Ohio Public      120       120    10/11/08       300                          47000000.00   
MH0020      Grand Valley Village LP & GVV Mobil     120       120     10/1/08       300             300           4350000.00   
MU0036      Landi, LLC                              120       120     10/1/08       300             300           1930000.00   
MU0114      Landi, LLC                              120       120     10/1/08       300             300            615000.00   
O0422       Enterprise Center Properties, Inc.      120       120     10/1/08       360             360           3600000.00   
R0463       Ruston Center, L.L.C.                   120       120     10/1/08       360             360           4850000.00   
R0886       Landi, LLC                              120       120     10/1/08       300             300            560000.00   
R0887       Landi, LLC                              120       120     10/1/08       300             300           1145000.00   
</TABLE>

<TABLE>
<CAPTION>
                                                                           Number of     Anticipated                               
                                                                           ---------     -----------                               
  Loan                                            Cut-off                  Properties     Repayment                                
  ----                                            -------                  ----------     ---------                                
 Number                 Borrower Name            Date LTV  Servicing Fee  Securing Loan     Date          Seller          Loan Pool
 ------                 -------------            --------  -------------  -------------     ----          ------          ---------
<S>         <C>                                     <C>         <C>            <C>                   <C>                   <C>     
09-0001160  Patro, Ltd.                             82          0.1275         1                     Archon Financial      Group 1 
09-0001163  Lancaster Mobile Homes Estates Limi     48          0.1275         1                     Archon Financial      Group 1 
09-0001167  Centerra Marketplace, Inc.              69          0.1275         1                     Archon Financial      Group 1 
09-0001168  Clearview - Kenosha, LLC                79          0.1275         1                     Archon Financial      Group 2 
ANADC       Lowe Enterprises, Inc./Ohio Public      54          0.1275         1                     Goldman Sachs         Group 1 
MH0020      Grand Valley Village LP & GVV Mobil     75          0.1275         1                     Central Park Capital  Group 1 
MU0036      Landi, LLC                              69          0.1275         1                     Central Park Capital  Group 2 
MU0114      Landi, LLC                              62          0.1275         1                     Central Park Capital  Group 2 
O0422       Enterprise Center Properties, Inc.      75          0.1275         2                     Central Park Capital  Group 2 
R0463       Ruston Center, L.L.C.                   71          0.1275         1                     Central Park Capital  Group 2 
R0886       Landi, LLC                              68          0.1275         1                     Central Park Capital  Group 2 
R0887       Landi, LLC                              74          0.1275         1                     Central Park Capital  Group 2 
</TABLE>

<TABLE>
<CAPTION>
                                                      GSMC
                                                      ----
                                                    Retained
                                                    --------
  Loan                                              Interest
  ----                                              --------
 Number                 Borrower Name                Amount
 ------                 -------------                ------
<S>         <C>                                    <C>
09-0001160  Patro, Ltd.                            20,047.50
09-0001163  Lancaster Mobile Homes Estates Limi     4,620.00
09-0001167  Centerra Marketplace, Inc.             17,862.84
09-0001168  Clearview - Kenosha, LLC               61,633.33
ANADC       Lowe Enterprises, Inc./Ohio Public          -
MH0020      Grand Valley Village LP & GVV Mobil    17,252.62
MU0036      Landi, LLC                              9,952.37
MU0114      Landi, LLC                              3,171.35
O0422       Enterprise Center Properties, Inc.     19,170.00
R0463       Ruston Center, L.L.C.                  15,282.89
R0886       Landi, LLC                              2,887.74
R0887       Landi, LLC                              5,904.38
</TABLE>
<PAGE>

                                     ANNEX B

                         Representations and Warranties
                       with Respect to Each Mortgage Loan

     With  respect to each  Mortgage  Loan for which it is shown on the Mortgage
Loan  Schedule as the  Responsible  Party,  except as disclosed in Annex D, each
Responsible  Party  represents  and warrants,  in each case to the other parties
hereto and for the benefit of the Certificateholders, as of the date hereinbelow
specified or, if no such date is specified, as of the Closing Date, that:

     (i) Immediately  prior to the transfer thereof by the Responsible  Party to
the Seller (or, in the case of Mortgage  Loans as to which either ACLI or ACMFLP
is the  Responsible  Party,  immediately  prior to the transfer of such Mortgage
Loans to GSMC),  such  Responsible  Party 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  servicer  or a  sub-servicer  to service  or  primary  service  such
Mortgage Loan).  Immediately prior to the transfer thereof by GSMC to the Seller
of Mortgage  Loans as to which either ACLI or ACMFLP is the  Responsible  Party,
GSMC 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 servicer or a  sub-servicer  to
service or primary service such as Mortgage Loan) (assuming  the accuracy of the
representations and warranties in this paragraph (i) made by ACLI and ACMFLP).

     (ii) The Responsible Party had full right and authority to sell, assign and
transfer such Mortgage Loan to the Seller (or, in the case of Mortgage  Loans as
to which either ACLI or ACMFLP is the Responsible Party, to GSMC). GSMC had full
right and authority to sell,  assign and transfer the Mortgage Loans as to which
either ACLI or ACMFLP is the  Responsible  Party,  (assuming the accuracy of the
representations and warranties in this paragraph (ii) made by ACLI and ACMFLP).

     (iii) 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) Each  Mortgage  Loan was not,  as of the  Cut-off  Date or at any time
during the  twelve-month  period prior thereto,  more than 30 days delinquent in
respect of any Monthly Payment of principal and/or interest required thereunder,
without giving effect to any applicable grace period.

     (v) In reliance  upon the title  insurance  policy (or  binding  commitment
therefor)  described in sub-paragraph  (vi) below,  each Mortgage  securing such
Mortgage Loan constitutes a valid first lien upon the related Mortgage Property,
including,  without  limitation,  all buildings located thereon and all fixtures
attached thereto, subject only to (and such Mortgaged Property is free and clear
of all  encumbrances  and liens having  priority over the lien of such Mortgage,
except for) (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,  (C) the right of tenants (whether
under  ground  leases  or space  leases)  at the  Mortgaged  Property  to remain
following a foreclosure  or similar  proceeding  (provided that such tenants are
performing  under such  leases),  (D)  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 and other
matters to which like  properties are commonly  subject and (E) if such Mortgage
Loan is  cross-collateralized  with any  other  Mortgage  Loan,  the lien of the
Mortgage for such other Mortgage Loan (the exceptions set forth in the foregoing
clauses (A), (B), (C), (D) and (E) collectively, "Permitted Encumbrances"). Such
Permitted Encumbrances do not materially interfere with the security intended to
be provided by the related  Mortgage(s)  (or,  with respect to each Credit Lease
Mortgage Loan,  the Credit Lease and Lease Policy),  the current use or value of
the  related  Mortgaged  Property,  or the  current  ability  of such  Mortgaged
Property to generate net  operating  income  sufficient  to service the Mortgage
Loan.

     (vi) The lien of each related Mortgage is insured by an ALTA lender's title
insurance policy,  or its equivalent as adopted in the applicable  jurisdiction,
issued by a title insurance company qualified to do business in the jurisdiction
in which the related Mortgaged  Property is located,  insuring the originator of
the related Mortgage Loan, its successors and assigns,  as to the first priority
lien of the Mortgage in the original  principal  amount of the related  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 any
Mortgage  Loan, a policy  meeting the  foregoing  description  is evidenced by a
commitment  for title  insurance  "marked-up"  at the  closing of such  Mortgage
Loan).  Such 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  Responsible  Party's  knowledge  as of the Closing  Date,  no
material  claims  have  been  made  thereunder  and no  claims  have  been  paid
thereunder  (and the  Responsible  Party has not received notice of any material
claims having been made or paid  thereunder).  No holder of the related Mortgage
has done, by act or omission, 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.

     (vii) The Responsible  Party has not waived any material  default,  breach,
violation  or event of  acceleration  existing  under the  related  Mortgage  or
Mortgage Note.

     (viii) There is no valid offset,  defense or  counterclaim to such Mortgage
Loan (or, with respect to each Credit Lease  Mortgage  Loan, the Credit Lease or
Lease Policy).

     (ix) (A) The Responsible Party has not received actual notice that there is
any proceeding  pending or threatened for the total or partial  condemnation  of
the related  Mortgaged  Property and (B) as of the date of origination there was
no, and as of the Closing Date the  Responsible  Party has not  received  actual
notice of, any material damage at the related Mortgaged Property that materially
and adversely affects the value of such Mortgaged  Property (except in such case
where an escrow of funds exists  sufficient to effect the necessary  repairs and
maintenance).

     (x) At  origination,  such Mortgage Loan complied in all material  respects
with all  requirements  of  federal,  state and local laws,  including,  without
limitation,  laws  pertaining  to usury,  relating  to the  origination  of such
Mortgage Loan.

     (xi) The  proceeds of such  Mortgage  Loan have been fully  disbursed,  and
there is no  requirement  for  future  advances  thereunder.  No  Mortgage  Loan
requires the  Originator or any Affiliate of the  Originator to make any capital
contribution to the Borrower after the Closing Date.

     (xii) The Mortgage Note and  Mortgage(s)  for such Mortgage Loan (and, with
respect to each Credit Lease  Mortgage  Loan, the Credit Lease and Lease Policy)
and all other documents and instruments  evidencing,  guaranteeing,  insuring or
otherwise  securing  such  Mortgage  Loan are each 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 their  respective
terms,  except as such  enforcement  may be limited by  bankruptcy,  insolvency,
reorganization,  redemption, fraudulent conveyance, 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).

     (xiii) The related  Mortgaged  Property  is insured by a fire and  extended
perils insurance  policy,  issued by an insurer meeting the requirements of such
Mortgage Loan in an amount not less than the lesser of (x) the principal  amount
of the related Mortgaged Loan and (y) the full replacement cost of the Mortgaged
Property, and in each case in an amount sufficient to avoid the operation of any
co-insurance  provisions with respect to such Mortgaged Property;  such policies
provide  coverage  on a full  replacement  costs  basis  with no  deduction  for
depreciation.  Each Mortgaged Property is also covered (except if such Mortgaged
Property is operated as a mobile home park), by business  interruption or rental
loss  insurance in an amount equal to the gross  rentals for at least a 12-month
period.  Each Mortgaged  Property is covered by comprehensive  general liability
insurance,  and the related Mortgage  requires the Borrower to maintain workers'
compensation insurance as required by applicable law and, except with respect to
Mortgage Loans for which either ACLI or ACMFLP is the Responsible Party,  during
any construction,  renovation or alteration of the Mortgaged  Property.  No such
insurance policy provides that it may be canceled, endorsed, altered or reissued
to effect a change in coverage  unless such  insurer  shall have first given the
mortgagee under such Mortgage Loan thirty days' prior written notice (or less if
so required by applicable  law),  and no notice has been received as of the date
hereof;  all  premiums  required to be paid on such  policy have been paid;  the
related  Mortgage  obligates the Borrower to maintain all such insurance and, at
the Borrower's  failure to do so,  authorizes the mortgagee  under such Mortgage
Loan to purchase such insurance at the  Borrower's  cost and expense and to seek
reimbursement from such Borrower.  In addition,  all insurance coverage required
under the  related  Mortgage  is in full  force and effect  with  respect to the
related Mortgaged Property,  and if the related Mortgaged Property is located in
a federally  designated  special  flood  hazard  area,  the related  Borrower is
required to maintain flood insurance in respect of all portions of the Mortgaged
Property  located  in such  area  (exclusive  of any  parking  lot or  unused or
undeveloped portion thereof.)

     (xiv) One or more  Environmental  Reports  (or an  update  of a  previously
conducted  Environmental  Report)  were  performed  with  respect to the related
Mortgaged  Property  (in no such case more than 18 months  prior to the  Cut-Off
Date) by an  experienced  professional  in the industry,  and either (x) no such
Environmental  Report reveals any known circumstances or conditions with respect
to the related Mortgaged Property that rendered such Mortgaged Property,  at the
date of such Environmental Report, in violation of any applicable  environmental
laws, or (y) if any such Environmental Report does reveal any such circumstances
or conditions with respect to the related  Mortgaged  Property,  then either (i)
the same have been remediated in all material respects, or (ii) sufficient funds
have been  escrowed  for  purposes of effecting  such  remediation  or (iii) the
related Borrower or other  responsible  entity is currently taking such actions,
if  any,  with  respect  to  such  circumstances  or  conditions  as  have  been
recommended  by  the   Environmental   Report  or  required  by  the  applicable
governmental regulatory authority (including implementation of an operations and
maintenance  agreement).  The  Responsible  Party,  having  made no  independent
inquiry  other than  reviewing  the  resulting  report(s)  and/or  employing  an
environmental  consultant to perform the assessment(s) referenced herein, has no
knowledge of any material and adverse  environmental  condition or  circumstance
affecting  such  Mortgaged  Property  that  was  not  disclosed  in the  related
report(s).  Each Mortgage requires the related Borrower to comply,  and to cause
the related Mortgaged Property to be in compliance, with all applicable federal,
state and local environmental laws and regulations.

     (xv) Except as indicated on the Mortgage Loan Schedule,  such Mortgage Loan
is not cross-collateralized with other Mortgage Loans in the Mortgage Pool. Such
Mortgage  Loan is not  cross-collateralized  with a mortgage  loan  outside  the
Mortgage Pool. No single  Mortgage Loan or group of Mortgage Loans (by aggregate
Stated  Principal  Balance as of the Cut-Off  Date) having the same Borrower (or
having  Borrowers  that are  Affiliates)  constitutes  more than 5% of the total
aggregate Stated Principal Balance of the Mortgage Loans as of the Cut-Off Date.

     (xvi) The terms of the Mortgage Note and Mortgage(s) for such Mortgage Loan
(and,  with respect to each Credit  Lease  Mortgage  Loan,  the Credit Lease and
Lease  Policy)  have not been  impaired,  waived,  altered  or  modified  in any
material respect,  except for assumptions and  modifications  made in accordance
with the terms of such Mortgage Note and Mortgage(s) and documentation regarding
which modification is in the Mortgage File (or, with respect to any Credit Lease
Mortgage Loan, as described in any related tenant estoppel).

     (xvii) There are no delinquent taxes,  ground rents,  water charges,  sewer
rents,  or other similar  outstanding  charges  affecting the related  Mortgaged
Property that are not otherwise  covered by an escrow of funds sufficient to pay
such charges.

     (xviii) The  interest of the  Borrower  in the related  Mortgaged  Property
consists of a fee simple  interest in real  property,  or the lessee's  interest
under a ground lease of real0  property and such other  property as set forth in
the related Mortgage Loan Documents.

     (xix) Such Mortgage Loan is a whole loan and not a participation interest.

     (xx) The assignment of the related Mortgage to the Trustee  constitutes the
legal,  valid and binding assignment of such Mortgage from the relevant assignor
to the Trustee,  and the assignment of the related Assignment of Leases, if any,
or of any other agreement  executed in connection with such Mortgage Loan to the
Trustee  constitutes the legal,  valid and binding  assignment  thereof from the
relevant assignor to the Trustee.

     (xxi) All escrow deposits (including capital improvements and environmental
remediation  reserves)  relating to such  Mortgage Loan that were required to be
delivered to the mortgagee under the terms of the related loan  documents,  have
been  received  and,  to the extent of any  remaining  balances  of such  escrow
deposits,  are in the possession,  or under the control of the Responsible Party
or its agents (which shall include the Master Servicer).

     (xxii) As of the date of  origination  of such  Mortgage  Loan the  related
Mortgaged Property was 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(s), unless insured against under the related title policy.

     (xxiii) No improvement that was included for the purpose of determining the
appraised  value of such  Mortgaged  Property at the time of origination of such
Mortgage Loan lies outside the boundaries and building restriction lines of such
property  to any  material  extent;  no  improvements  on  adjoining  properties
materially  encroach upon such Mortgaged Property to any material extent; and no
improvement located on or forming part of such Mortgaged Property is in material
violation of any applicable zoning laws or ordinances (except to the extent that
they may constitute legal  non-conforming uses or structures,  in which case the
Responsible  Party is in possession of written  assurances  from the  applicable
municipality  received by itself or the  originator of such Mortgage Loan to the
effect that, or it is the  reasonable,  good faith  judgment of the  Responsible
Party that,  either:  (A) such Mortgaged  Property may be rebuilt and constitute
adequate  security for the Mortgage Loan; (B) the  probability of such Mortgaged
Property being damaged to the extent that it could not be rebuilt to its current
state is remote; or (C) such Mortgaged Property is adequately covered by "law or
ordinance" insurance).

     (xxiv) To the extent  required under  applicable law as of the Closing Date
and necessary for the enforceability or collectability of the Mortgage Loan, the
originator  of  such  Mortgage  Loan  was  authorized  to  do  business  in  the
jurisdiction  in which the  related  Mortgaged  Property is located at all times
when it held the Mortgage Loan.

     (xxv) Such Mortgage Loan does not contain any equity  participation  by the
lender,  provide  for any  contingent  or  additional  interest  in the  form of
participation in the cash flow of the related Mortgaged  Property or provide for
the negative amortization of interest,  except that, in the case of an ARD Loan,
such Mortgage Loan provides that during the period commencing on the Anticipated
Repayment  Date and  continuing  until such Mortgage  Loan is paid in full,  (i)
additional  interest shall accrue and be added to the principal  balance of such
Mortgage Loan and shall be payable only after the outstanding  principal of such
Mortgage Loan is paid in full,  and (ii) a portion of the cash flow generated by
such  Mortgaged  Property  will be applied each month to the  principal  balance
thereof in addition to the principal portion of the related Monthly Payment.

     (xxvi) No holder of such  Mortgage  Loan has,  to the  Responsible  Party'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 (or other than,  with respect to a Credit Lease Mortgage Loan,  amounts
paid by the tenant as  specifically  provided  under the related  Credit Lease),
directly or indirectly,  for the payment of any amount  required by the Mortgage
Loan, except for interest accruing from the date of origination of such Mortgage
Loan or the date of  disbursement  of the Mortgage Loan  proceeds,  whichever is
later,  to the date  which  preceded  by 30 days the  first  Due Date  under the
related Mortgage Note.

     (xxvii)  To the  Responsible  Party's  knowledge,  based  on due  diligence
customary in the industry,  as of the date of origination of such Mortgage Loan,
(A) in the case of each Mortgage Loan, the related Borrower was in possession of
all material licenses,  permits and  authorizations  required by applicable laws
for the  ownership of the related  Mortgaged  Property,  (B) in the case of each
Mortgage Loan secured by a hotel or health care facility,  the related  Borrower
or operator, as applicable,  was in possession of all material licenses, permits
and authorizations  required by applicable laws for the operation of the related
Mortgaged Property as it was then operated,  and (C) all such licenses,  permits
and authorizations were valid and in full force and effect.

     (xxviii) The related  Mortgage(s)  or Mortgage  Note (and,  with respect to
each Credit Lease Mortgage  Loan,  the Credit Lease and Lease Policy),  together
with applicable state law, contain customary and enforceable provisions (subject
to the  exceptions set forth in  sub-paragraphs  (v) and (xii) above) such as to
render the rights and remedies of the holders thereof (and, with respect to each
Credit Lease,  the lessor)  adequate for the practical  realization  against the
related Mortgaged Property of the principal benefits of the security intended to
be provided thereby.

     (xxix) Such Mortgage Loan is a "qualified  mortgage"  within the meaning of
Section 860G(a)(3) of the Code.

     (xxx) No fraud with  respect to such  Mortgage  Loan has taken place on the
part of the  Responsible  Party  in  connection  with  the  origination  of such
Mortgage Loan.

     (xxxi)  The  origination,  servicing  and  collection  practices  used with
respect to such Mortgage Loan have been in all material  respects legal and have
met  generally   accepted   servicing   standards  for  similar  commercial  and
multifamily mortgage loans.

     (xxxii) Any related  Assignment of Leases (either as a separate  instrument
or incorporated  into the related  Mortgage)  creates in favor of the holder,  a
valid,  perfected  and  enforceable  lien of the same  priority  as the  related
Mortgage,  in the  property  and rights  described  therein;  provided  that the
enforceability  of such lien is subject to  applicable  bankruptcy,  insolvency,
reorganization,   moratorium,  and  other  laws  affecting  the  enforcement  of
creditors' rights generally,  and by the application of the rules of equity. The
Responsible Party has the full right to assign to the Trustee such Assignment of
Leases and the lien created  thereby as described in the  immediately  preceding
sentence.  No Person other than the  Borrower  owns any interest in any payments
due under the related leases.  The related Mortgage or such Assignment of Leases
provides for the  appointment of a receiver for rents or allows the mortgagee to
enter into  possession to collect rent or provides for rents to be paid directly
to the mortgagee in the event of a default.

     (xxxiii) If the related  Mortgaged  Property securing such Mortgage Loan is
encumbered  by  secured   subordinated  debt,  then  (A)  the  subordinate  debt
constitutes a "cash flow"  mortgage  loan (that is,  payments are required to be
made  thereon  only to the extent  that  certain  net cash flow from the related
Mortgaged Property (calculated in accordance with the related loan documents) is
sufficient  after  payments  on such  Mortgage  Loan have been made and  certain
expenses have been paid) and (B) the holder of the  subordinate  debt has agreed
not to foreclose on the related Mortgaged Property so long as such Mortgage Loan
is outstanding and the Special Servicer on behalf of the Trust is not pursuing a
foreclosure action.

     (xxxiv) The Mortgage  contains a "due on sale" clause,  which  provides for
the acceleration of the payment of the unpaid principal  balance of the Mortgage
Loan if,  without the prior written  consent of the holder of the Mortgage,  the
property  subject to the  Mortgage,  or any  interest  therein,  is  directly or
indirectly  transferred  or sold,  subject to those  exceptions set forth in the
related Mortgage Loan which are consistent with prudent lending standards.  Such
Mortgage  Loan does not permit the related  Mortgaged  Property to be encumbered
subsequent  to the Closing Date 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.

     (xxxv)  Each  Mortgage  and/or  Mortgage  Note  provides  that the  related
Borrower  shall be fully  and  personally  liable  for all  liabilities,  costs,
losses,  damages,  expenses or claims  suffered or incurred by the  mortgagee by
reason of or in connection with and only to the extent of (i) any material fraud
or  intentional  and  material  misrepresentation  by the  related  Borrower  in
connection with such Mortgage Loan, (ii) violations of applicable  environmental
laws by the Borrower,  (iii)  misapplication  or  misappropriation  of insurance
proceeds,  condemnation  proceeds or  (following  an event of default under such
Mortgage)  rents  from  the  Mortgaged  Property,  or (iv)  any  physical  waste
resulting  from  Borrower  actions  constituting  gross  negligence  or  willful
misconduct.

     (xxxvi)  The  related  Borrower is not,  to the  Responsible  Party's  best
knowledge, a debtor in any state or federal bankruptcy or insolvency proceeding.

     (xxxvii) If such  Mortgage  Loan is secured by the  interest of the related
Borrower  under a Ground  Lease,  then,  such Ground  Lease is in full force and
effect and, to the Responsible  Party's actual  knowledge,  no material  default
exists  under  such  Ground  Lease,  nor,  to  the  Responsible  Party's  actual
knowledge, is there any existing condition which, but for the passage of time or
the giving of notice, would result in a default under the Ground Lease.

     (xxxviii)  The  Responsible  Party has no actual  knowledge  of any pending
litigation  or other legal  proceedings  involving  the related  Borrower or the
related  Mortgaged  Property  that can  reasonably  be  expected  to  materially
interfere with the security intended to be provided by the related Mortgage, the
current use of the related  Mortgaged  Property,  or the current  ability of the
Mortgaged  Property to generate net operating  income  sufficient to service the
Mortgage Loan.

     (xxxix)  Except in cases  where the  related  Mortgage  Note or the related
Mortgage  provide  for (A) a  release  of a  portion  of the  related  Mortgaged
Property, which portion was not considered material for purposes of underwriting
the Mortgage Loan, (B) a release of a portion of the related Mortgaged  Property
conditioned upon the satisfaction of certain underwriting and legal requirements
and/or  the  payment  of a  release  price,  or  (C) a  defeasance  effected  in
accordance with the Mortgage Loan documents,  neither the related  Mortgage Note
nor the related  Mortgage  requires the mortgagee to release all or any material
portion of the related Mortgaged  Property from the lien of the related Mortgage
except upon payment in full of all amounts due under the related Mortgage Loan.

     (xl) With  respect to any  Mortgage  Loan that is a  Defeasance  Loan,  the
related Mortgage Note or the Mortgage provides that (A) the Defeasance Option is
not exercisable prior to a date that is at least two years following the Closing
Date, (B) the Borrower will not be liable for any shortfalls from the Defeasance
Loan except to the extent so liable  prior to  defeasance,  and (C) counsel must
provide an opinion that the Trustee will have a perfected  security  interest in
the substituted  collateral  prior to any other claim or interest,  and further,
contains no provision that would result in a new Borrower on the Defeasance Loan
without  the  consent of the  related  mortgagee  (unless  such new  Borrower is
acquiring  the  Mortgaged  Property  that  was  the  initial  security  for  the
Defeasance Loan).

     (xli) If the Mortgage in respect of any  Mortgage  Loan is a deed of trust,
(A) a trustee, duly qualified under applicable law to serve as such, is properly
designated and serving under such Mortgage,  and (B) except in connection with a
trustee's  sale after default by the related  Borrower,  no fees or expenses are
payable to such trustee by the Responsible Party or any subsequent mortgagee.

     (xlii) The related  Mortgage Note is not secured by any collateral  that is
not included in the Trust Fund.

     (xliii) If such  Mortgage  Loan is secured by the  interest  of the related
Borrower as a lessee under a Ground Lease  covering all or any material  portion
of the related Mortgaged  Property,  but not by the related fee interest in such
Mortgaged Property or portion thereof:

          (A) Either (1) the related ground lessor has subordinated its interest
     in the  related  Mortgaged  Property  to the  interest of the holder of the
     Mortgage  Loan or (2) the related  ground  lessor has granted the holder of
     the  Mortgage  Loan the right to cure any  default  or breach by the ground
     lessee (including time to gain possession of the Mortgaged Property).  Upon
     the  foreclosure  of such  Mortgage  Loan (or  acceptance of a deed in lieu
     thereof),  the related  Ground Lease is assignable  to the mortgagee  under
     such Mortgage Loan and its assigns without the consent of the ground lessor
     thereunder (or such consent, if required, cannot be unreasonably withheld);

          (B) Such Ground Lease or a memorandum thereof has been or will be duly
     recorded,  such Ground Lease permits the interest of the lessee  thereunder
     to be  encumbered by the related  Mortgage;  and there has been no material
     change in the terms of such Ground  Lease since its  recordation,  with the
     exception of written  instruments  which are a part of the related Mortgage
     File;

          (C) Such  Ground  Lease is not  subject  to any liens or  encumbrances
     superior to, or of equal priority with,  the related  Mortgage,  other than
     the related fee interest and Permitted Encumbrances,  and such Ground Lease
     is prior to any  mortgage or other lien upon the related fee  interest  and
     does not  provide  by its terms that it shall be  subordinate  to any other
     lien;

          (D) Such Ground Lease requires the lessor thereunder to give notice of
     any  default  by the  lessee to the  mortgagee  under  such  Mortgage  Loan
     (provided  that such  mortgagee  has provided the lessor with notice of its
     lien in  accordance  with the  provisions of such Ground  Lease),  and such
     Ground Lease,  or an estoppel  letter  received by such  mortgagee from the
     lessor,  further  provides that no notice of  termination  given under such
     Ground  Lease is  effective  against the  mortgagee  unless a copy has been
     delivered to such mortgagee in the manner described in such Ground Lease;

          (E) Such Ground  Lease  requires  the lessor to enter into a new lease
     with the mortgagee under such Mortgage Loan upon termination of such Ground
     Lease  for any  reason,  including  rejection  of such  Ground  Lease  in a
     bankruptcy proceeding;

          (F) 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 (1) 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 hood  and
     disburse such proceeds would not be viewed as commercially  unreasonable by
     a  prudent  commercial  mortgage  lender),  or (2) to  the  payment  of the
     outstanding  principal  balance of such  Mortgage  Loan  together  with any
     accrued interest thereon;

          (G) Such Ground Lease does not impose any  restrictions  on subletting
     which would be viewed as commercially  unreasonable by a prudent commercial
     mortgage  lender and the lessor  thereunder is not permitted to disturb the
     possession, interest or quiet enjoyment or any sub-tenants of the lessee in
     the relevant portion of the Mortgaged Property subject to such Ground Lease
     for any reason  (other  than  default  under the Ground  Lease),  or in any
     manner,  which would materially and adversely affect the security  provided
     by the related Mortgage;

          (H) Such Ground Lease has an original  term (or an original  term plus
     one or more optional renewal terms, which, under all circumstances,  may be
     exercised,  at the  Borrower's  option,  and  will be  enforceable,  by the
     mortgagee if it takes  possession of such leasehold  interest) that extends
     not less than 10 years beyond the stated  maturity of the related  Mortgage
     Loan; and

          (I) The lessor under such Ground Lease has agreed in such Ground Lease
     (or in another  writing  included in the related  Mortgage  File) that such
     Ground  Lease may not be amended,  modified,  canceled or  terminated  in a
     material manner without the prior written consent of the mortgagee.

     (xliv) Neither the related  Mortgage Note nor the related  Mortgage contain
provisions  limiting  the right or ability of the  Responsible  Party to assign,
transfer and convey such documents.

     (xlv) In addition, with respect to each Credit Lease Mortgage Loan:

          (A) Each Lease Policy is assignable by the Responsible  Party and will
     inure to the benefit of the Trustee and its successors and assigns  without
     the consent of or notice to the issuer thereof.  Any subleases entered into
     by the Tenant will be subject and  subordinate to the Credit Lease and will
     not relieve the Tenant of its obligations under the Credit Lease.

          (B) To the best of the Responsible  Party's  knowledge (i) each Credit
     Lease is in full force and  effect,  and no default by the  Borrower or the
     Tenant has occurred under such Credit Lease,  and (ii) there is no existing
     condition  which,  but for the passage of time or the giving of notice,  or
     both, would result in a default under the terms of such Credit Lease.

          (C) The  payments of Basic Rent under the Credit Lease are equal to or
     greater than the payments due under the Mortgage Loan documents  (except if
     the Credit Lease  Mortgage  Loan provides for a balloon  payment,  in which
     case a Lease  Policy  is in  effect),  and are  payable  without  notice or
     demand, and without setoff, counterclaim,  recoupment, abatement, reduction
     or defense.

          (D) The  obligations of each tenant under a Credit Lease (a "Tenant"),
     including,  but not limited to, the  obligation  of the Tenant to pay fixed
     and  additional  rent,  are not  affected  by  reason  of any  prohibition,
     limitation,    interruption,    cessation,   restriction,   prevention   or
     interference  of the Tenant's use,  occupancy or enjoyment of the Mortgaged
     Property,  other than by reason of damage to or  destruction of any portion
     of the Mortgaged Property, any taking of the Mortgaged Property or any part
     thereof by  condemnation  or  otherwise  to the extent that such  Mortgaged
     Property is covered by an insurance policy issued by Chubb Custom Insurance
     which, by its terms, would cover the payment of any such obligations of the
     Tenant under such circumstances.

          (E)  The  related  Borrower  does  not  have  any  material   monetary
     obligations under the Credit Lease.

          (F) Every obligation associated with managing,  owning, developing and
     operating  the  Mortgaged   Property  (other  than   structural   repairs),
     including, but not limited to, the costs associated with utilities,  taxes,
     insurance,  capital  improvements  and  maintenance is an obligation of the
     Tenant.

          (G) The related  Borrower does not have any  non-monetary  obligations
     under the Credit  Lease,  the breach of which would result in the abatement
     of rent, a right of setoff or termination of the Credit Lease.

          (H) The  related  Tenant  cannot  terminate  the Credit  Lease for any
     reason  (except  for a default  by the  related  Borrower  under the Credit
     Lease)  prior to the  payment  in full of:  (A) the  outstanding  principal
     balance of the Credit  Lease  Mortgage  Loan;  (B) all  accrued  and unpaid
     interest on the Credit Lease  Mortgage Loan; and (C) any other sums due and
     payable under the Credit Lease Mortgage Loan, as of the  termination  date,
     which date is a rent  payment  date;  provided,  however,  that the related
     Tenant can terminate the Credit Lease by reason of damage to or destruction
     of any  portion of the  Mortgaged  Property,  any  taking of the  Mortgaged
     Property or any part  thereof by  condemnation  or  otherwise to the extent
     that such  Mortgaged  Property is covered by an insurance  policy issued by
     Chubb Custom Insurance which, by its terms,  would cover the payment of any
     of the Tenant's remaining obligations, including the payment of rent, under
     such circumstances.

          (I) In the event the related  Tenant  assigns or sublets the Mortgaged
     Property, the Tenant remains primarily obligated under the Credit Lease.

          (J) The Tenant has agreed to indemnify  the related  Borrower from any
     claims  of any  nature  relating  to the  Credit  Lease  and the  Mortgaged
     Property arising from any act done or omission or negligence by the Tenant,
     except to the extent that such claims arise from the negligence or tortious
     act or omission of the Borrower.

          (K) The Tenant has agreed to indemnify  the related  Borrower from any
     claims  of any  nature  arising  as a result of any  environmental  problem
     affecting the Mortgaged Property caused by Tenant.

          (L) Any obligation or liability  imposed by any easement or reciprocal
     easement  agreement is an obligation of the Tenant, and is without recourse
     or liability to the related Borrower.

          (M)  The  Tenant  is  obligated  to  make  payments  directly  to  the
     Mortgagee,  which  payments are made into a lockbox  account over which the
     related Borrower has no withdrawal or transfer rights.

          (N) The terms of the related Mortgage Loan documents prohibit material
     modifications  of the terms of the Credit Lease  without the consent of the
     related mortgagee.

          (O) The  mortgagee  is entitled to notice of any event of default from
     the Tenant  under the Credit Lease which would give the Tenant the right to
     cancel or terminate such Credit Lease and the Responsible  Party shall have
     the opportunity to cure any such default.

          (P) Each Credit Lease that is  guaranteed is guaranteed by a guarantor
     (a  "Guarantor")  pursuant  to a guaranty  (a  "Guaranty").  Each  Guaranty
     represents  by its terms the  unconditional  obligation  of the  Guarantor,
     without any right of offset,  counterclaim,  or defense, and is a guarantee
     of payment,  not merely collection.  The rejection of the Credit Lease in a
     bankruptcy  or  insolvency  of the Tenant shall not affect the  Guarantor's
     obligations  under the Guaranty and the Guarantor shall be obligated to pay
     the Tenant's  obligations,  subject to limitation as to amount in the event
     of the Guarantor's bankruptcy,  under the Credit Lease notwithstanding such
     rejection.  The Guaranty is binding on the  Guarantor,  its  successors and
     assigns and may not be amended or released without the mortgagee's consent.

          (Q)  The  Credit  Lease  Assignment  creates  a valid  first  priority
     security  interest in favor of the Seller in rights  including the right to
     Basic Rent and, to the extent  payable under each Credit Lease,  additional
     rent due under the related Credit Lease, subject only to license granted to
     the Borrower to exercise certain rights and to perform certain  obligations
     of the lessor under the Credit  Lease,  including  the right to operate the
     related Mortgaged Property,  and no Person other than the Borrower owns any
     interest in any payments due under such Credit Lease.

          (R) The Tenant has  delivered  an estoppel  letter with respect to the
     Credit Lease,  verifying,  among other  things,  the rents and terms of the
     Credit Lease and acknowledging that no rent has been paid in advance.

          (S) The Mortgaged  Property is not subject to any lease other than the
     Credit Lease, no person has any possessory  interest in, or right to occupy
     the  property  except under and pursuant to the Credit Lease and the Tenant
     under the Credit Lease is in occupancy  of the  Mortgaged  Property and the
     Mortgaged Property is not under construction or substantial rehabilitation.

          (T) Each Lease  Policy,  if any,  (i)  designates  as loss payee,  the
     Trustee and all claims  proceeds  are  payable to the loss payee;  (ii) has
     been paid in full as of the  effective  date and the Lease Policy cannot be
     terminated prior to its termination date; (iii) has an effective date prior
     to the Closing Date; (iv) has a termination date of the date upon which the
     outstanding  principal  balance of the balance of the related Mortgage Loan
     is reduced to zero;  (v) requires the provider to pay the loss amount up to
     the insured amount to the loss payee upon  notification of a claim which is
     equal to or greater than the outstanding  principal  balance of the related
     Mortgage  Loan at the time the claim is made;  and (vi)  cannot be  amended
     without prior written consent of the Trustee.

     (xlvi)  There  is no  material  default,  breach,  violation  or  event  of
acceleration  under the Mortgage  Note,  Mortgage or Assignment of Leases and to
the actual knowledge of the Responsible  Party, no event which, with the passage
of time or the giving of notice, or both, would constitute a material default or
event of acceleration, nor has the Responsible Party waived any such default; no
foreclosure  action or other form of  enforcement  is or has been  threatened or
commenced with respect to any Mortgage.

     (xlvii) The Responsible  Party has inspected or caused to be inspected each
related Mortgaged Property within the last 18 months.

     (xlviii) Each Mortgaged Property  constitutes one or more complete separate
tax lots  (or  will  constitute  separate  tax  lots  when the next tax maps are
issued).

     (xlix)  With  respect  to any  Mortgage  Loan  which is secured by a senior
housing,  nursing  home,  or  other  healthcare-related   facility  ("Healthcare
Facility") to the best of the Responsible Party's knowledge and:

          (A) Based upon  representations  by the Borrower  and each  Healthcare
     Facility operator or manager (each a "Healthcare Operator"),  each Borrower
     and each Healthcare Facility complies with all applicable  federal,  state,
     commonwealth  and local laws,  regulations,  quality and safety  standards,
     accreditation  standards  and  requirements  of  the  applicable  state  or
     commonwealth  Department of Health or any similar regulatory agency (each a
     "DOH") and all other federal,  state,  commonwealth  or local  governmental
     authorities having jurisdiction over such Healthcare Facility.

          (B)  Based on  representations  by the  Borrower  and each  Healthcare
     Operator and, where applicable,  certificates of government officials,  all
     governmental licenses, permits, regulatory agreements or other approvals or
     agreements  necessary for the use and operation of each Healthcare Facility
     as intended are held by the applicable  Borrower or Healthcare Operator and
     are in full  force  and  effect,  including,  without  limitation,  a valid
     certificate of need ("CON") or similar  certificate,  license,  or approval
     issued by the DOH for the requisite  number of beds, and approved  provider
     status  in  any  approved  provider  payment  program  (collectively,   the
     "Licenses").

          (C) Based upon  representations  and covenants in the related Mortgage
     and, where applicable,  certificates of government officials, the Licenses,
     including, without limitation, the CON:

               (1) May not be,  without the consent of the  mortgagee,  and have
          not  been,  transferred  to any  location  other  than the  Healthcare
          Facility;

               (2) Have not been pledged as collateral  security for any loan or
          indebtedness other than the Mortgage; and

               (3) Are held  free from  restrictions  or known  conflicts  which
          would  materially  impair  the  use or  operation  of  the  Healthcare
          Facility  as  intended,  and  are  not  provisional,  probationary  or
          restricted in any way.

          (D) So  long as the  Mortgage  remains  outstanding,  no  Borrower  or
     Healthcare  Operator is  permitted  pursuant  to the terms of the  Mortgage
     without the consent of the holder of the Mortgage to:

               (1) rescind,  withdraw,  revoke,  amend, modify,  supplement,  or
          otherwise  alter the nature,  tenor or scope of the  Licenses  for any
          Healthcare  Facility  (other  than the  addition  of services or other
          matters expanding or improving the scope of such License);

               (2)  amend  or  otherwise   change  any   Healthcare   Facility's
          authorized bed capacity and/or the number of beds approved by the DOH;
          or

               (3)  replace  or  transfer  all or  any  part  of any  Healthcare
          Facility's beds to another site or location.

          (E) Based upon  representations and covenants in the related Mortgage,
     each  Healthcare  Facility  is in  compliance  with  all  requirements  for
     participation in Medicare and Medicaid,  including, without limitation, the
     Medicare and  Medicaid  Patient  Protection  Act of 1987;  each  Healthcare
     Facility is in  conformance  in all material  respects with all  insurance,
     reimbursement  and cost  reporting  requirements,  and, if required,  has a
     current provider agreement which is in full force and effect under Medicare
     and/or Medicaid.

          (F) Based on representations  by the Borrower,  there is no threatened
     or pending revocation,  suspension,  termination,  probation,  restriction,
     limitation, or nonrenewal affecting any Borrower, or Healthcare Facility or
     any  participation  or  provider  agreement  with  any  third-party  payor,
     including Medicare,  Medicaid, Blue Cross and/or Blue Shield, and any other
     private commercial  insurance managed care and employee  assistance program
     (such programs,  the "Third-Party  Payors' Programs") to which any Borrower
     presently is subject.

          (G) Based on representations by each Borrower in the related Mortgage,
     no Borrower,  Healthcare  Operator or Healthcare  Facility is currently the
     subject of any proceeding by any governmental  agency, and no notice of any
     violation has been received from a governmental agency that would, directly
     or indirectly, or with the passage of time:

               (1) Have a material  adverse impact on any Borrower's  ability to
          accept and/or retain patients or result in the imposition of a fine, a
          sanction, a lower rate certification or a lower reimbursement rate for
          services rendered to eligible patients;

               (2) Modify, limit or annul or result in the transfer, suspension,
          revocation  or  imposition  of  probationary  use  of  any  Borrower's
          Licenses; or

               (3) Affect any Borrower's continued participation in the Medicaid
          or Medicare programs or any other of the Third-Party Payors' Programs,
          or any successor programs thereto, at current rate certifications.

          (H) Based upon  representations  and  covenants in the  Mortgage  and,
     where  available,  certificates  of government  officials,  each Healthcare
     Facility  and the use thereof  complies in all material  respects  with all
     applicable  local,  state and federal  building codes,  fire codes,  health
     care,  nursing  facility and other  similar  regulatory  requirements  (the
     "Physical  Plant  Standards")  and no material  waivers of  Physical  Plant
     Standards exist at any of the Healthcare Facilities.

          (I) Based upon  representations by each Borrower and/or in the related
     Mortgage and, where  available,  certificates of government  officials,  no
     Healthcare  Facility  has  received  a  "Substandard  Quality  of Care" (or
     equivalent) violation, and no statement of charges or material deficiencies
     has been made or penalty enforcement action has been undertaken against any
     Healthcare  Facility,  Healthcare  Operator  or  Borrower,  or against  any
     officer,  director or stockholder of any Healthcare Operator or Borrower by
     any  governmental  agency that is currently  pending or, to the Responsible
     Party's knowledge  received during the last three calendar years, and there
     have been no  violations  over the past three years  which have  materially
     threatened any  Healthcare  Facility's,  any  Healthcare  Operator's or any
     Borrower's  certification  for participation in Medicare or Medicaid or the
     other Third-Party Payors' Programs.

          (J) Based on representations by each Borrower in the related Mortgage,
     there  are  no  current,  pending  or  outstanding  Medicaid,  Medicare  or
     Third-Party Payors' Programs reimbursement audits or appeals pending at any
     of the Healthcare Facilities concerning  allegations of fraud or that might
     have a  material  adverse  effect  on  the  operations  of  the  Healthcare
     Facility.

          (K) Based on representations by each Borrower in the related Mortgage,
     there are no current or pending Medicaid,  Medicare or Third-Party  Payors'
     Programs recoupment efforts at any of the Healthcare  Facilities that might
     have a  material  adverse  effect  on  the  operations  of  the  Healthcare
     Facility.

          (L) Based on representations by each Borrower in the related Mortgage,
     no Borrower has pledged its receivables as collateral security for any loan
     or indebtedness  other than the related  Mortgage which is not subject to a
     subordination agreement in connection with the Mortgage Loan.

          (M) Based on representations by each Borrower in the related Mortgage,
     there are no patient or resident care agreements with patients or residents
     or with any other  persons which  deviate in any material  adverse  respect
     from the standard form customarily used at the Healthcare Facilities.

          (N) If  applicable,  the  Borrower  has  represented  in  the  related
     Mortgage that all patient or resident records at each Healthcare  Facility,
     including  patient or resident  trust fund  accounts,  if any, are true and
     correct in all material respects.

          (O) If  applicable,  the  Borrower  has  represented  in  the  related
     Mortgage  that  any  existing  agreement  relating  to  the  management  or
     operation  of any  Healthcare  Facility  with  respect  to  any  Healthcare
     Facility  is in full  force and  effect  and is not in default by any party
     thereto.

          (P) The terms of each Mortgage  require that the Healthcare  Facility,
     Healthcare Operator or Borrower shall take no action which will result in a
     reduction,  suspension,  recoupment or  elimination  of  reimbursement  for
     services from any Medicare, Medicaid or Third Party Payors' Programs.

     (l)  Each  Mortgage  Loan was  originated  by the  Originator  shown on the
Mortgage Loan Schedule or by an Affiliate of such Originator.

     (li) The related  Borrower for each  Mortgage  Loan is an entity  organized
under the laws of a state or territory of the United States.

     (lii) Each Mortgaged Property is located on or adjacent to a dedicated road
or street, or has an irrevocable  easement  permitting ingress and egress.  Each
Mortgaged  Property is served by public or private  electric utility service and
by public or  private  water and sewer  service or  non-public  wells and septic
systems.
<PAGE>

                                    ANNEX C

                     GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1998-C1
         Mortgage Loan Schedule - Mortgage Loans Over 5% Concentrations

<TABLE>
<CAPTION>
                                                     Current                                                              
                                                     -------                                                              
                                    Current Monthly  Interest Revised Rate  Excess Rate                                   
                                    ---------------  -------- ------------  -----------                                   
Loan Number     Borrower Name            Payment       Rate   (ARD Loans)   (ARD Loans) Interest Accrual Method     Net Rate 
- -----------     -------------            -------       ----   -----------   ----------- -----------------------     -------- 
<S>         <C>                        <C>             <C>      <C>             <C>       <C>                        <C>     
ACS         Americold Real Estate, L.P. 1,048,596.30  6.8940   8.8940 (2)     2.0000    Actual Days / 360 Year-Days  6.7665  
AIM-1       VMS National Properties       879,519.87  8.5000        -             -     Actual Days / 360 Year-Days  8.3725  
09-1001006  EPT DownREIT II, Inc.         689,147.83  6.7720   8.7720 (1)     2.0000    Actual Days / 360 Year-Days  6.6445  
</TABLE>

<TABLE>
<CAPTION>
                                                                                        Original      Remaining                 
                                                                                        --------      ---------                 
                                                       Original  Remaining  Maturity  Amortization  Amortization   Cut-off Date 
                                                       --------  ---------  --------  ------------  ------------   ------------ 
Loan Number     Borrower Name       Original Balance  Loan Term  Loan Term    Date        Term          Term         Balance    
- -----------     -------------       ----------------  ---------  ---------    ----        ----          ----         -------    
<S>         <C>                      <C>                 <C>      <C>       <C>            <C>           <C>     <C>            
ACS         Americold Real Estate, L.P. 148,500,000.00    120      115       05/11/23       300           295     147,597,677.40 
AIM-1       VMS National Properties     110,000,000.00    120      111       01/01/08       320           311     109,149,602.22 
09-1001006  EPT DownREIT II, Inc.       105,000,000.00    120      117       07/11/28       360           357     104,748,391.85 
</TABLE>

<TABLE>
<CAPTION>
                                                            Number of    Anticipated
                                                            ---------    -----------
                                      Cut-off  Servicing   Properties     Repayment        
                                      -------  ---------   ----------     ---------        
Loan Number     Borrower Name        Date LTV     Fee     Securing Loan     Date       Seller      Loan Pool
- -----------     -------------        --------     ---     -------------     ----       ------      ---------
<S>         <C>                          <C>    <C>            <C>         <C>       <C>         <C>
ACS         Americold Real Estate, L.P.  57     0.1275         29          5/11/08   Large Loan  Group 1
AIM-1       VMS National Properties      61     0.1275         15                    VM          Groups 1 and 2
09-1001006  EPT DownREIT II, Inc.        62     0.1275          8          7/11/08   Large Loan  Group 1
</TABLE>

Footnotes:

(1)  For the following  loans,  the Revised Rate shall be the greater of (a) the
     initial  interest  rate plus 2% or (b) the  Treasury  rate plus 2%. For the
     purposes of this schedule,  we have chosen to reflect the initial  interest
     rate plus 2%.

(2)  For the  following  loans,  the  Revised  Rate  shall be the  lesser of (a)
     initial interest rate plus 2% or (b) the maximum rate permitted by law. For
     the  purposes  of this  schedule,  we have  chosen to reflect  the  initial
     interest rate plus 2%.
<PAGE>

                                     ANNEX D

                             SCHEDULE OF EXCEPTIONS
                         TO REPRESENTATIONS & WARRANTIES


1.   Representation and Warranty (v)

     a.   Amresco - Redstone Apartments: (responsible party, ACMFLP)

     b.   Amresco - Exchange Street Parking: (responsible party, ACLI)

2.   Representation and Warranty (xiv)

     a.   Amresco - Concord Portfolio (responsible party, ACMFLP)

3.   Representation and Warranty (xv)

     a.   AMERICOLD POOL LOAN: Cross-collateralized outside pool.

     b.   Four Winds of Katonah and Four Winds of Saratoga: Cross-collateralized
          with one another.

     c.   Cedar Shores  Apartments  FLA and  Treehouse  Apartments  FLA:  Cross-
          collateralized with one another.

     d.   Bear Creek Specialty Center, Southside Village Shopping Center, Murphy
          Road   Business   Center,   and   Plaza  del  Oro   Shopping   Center:
          Cross-collateralized with one another.

     e.   Piggly Wiggly (Andrews,  SC) and Piggly Wiggly (Savannah,  GA): Cross-
          collateralized with one another.

4.   Representation and Warranty (xix):

     a.   Laurel  Executive:  John B.  Levy &  Company,  Inc.  is paid a monthly
          broker's strip on the following loan.

     b.   Dorsey Park: John B. Levy & Company,  Inc. is paid a monthly  broker's
          strip on the following loan.


<PAGE>

5.   Representation and Warranty (xxiii)

     a.   Outside the boundaries

          i.   100 & 105 Rowayton:  One of the eight boat slips  constituting  a
               portion of the  collateral  is within the riparian  rights of the
               owner  of the  northerly  abutting  parcel,  and is  used  by the
               borrower pursuant to a terminable letter agreement  allowing such
               use. No insurance available.

          ii.  Best  Western  Continental  Inn  (San  Antonio):  Parking  spaces
               located  over  the  property  boundary;   endorsement/affirmative
               coverage not available;  parking spaces not necessary to meet the
               zoning requirements.

     b.   In material violation

          i.   Fallbrook Mall Loan: There was a post closing condition to obtain
               a new CO for a portion of the old Sears space that was  converted
               into a health club and restaurant (both have licenses). There was
               an exception in the Officer's  Certificate with respect to the CO
               for that  particular  deal.  A  $2,000,000  escrow at closing was
               required in  connection  with a condition  under the Kmart lease,
               and a  condition  of the  release  of those  funds  included  the
               delivery of the new COs.

          ii.  South Shore Nursing  Home:  Parking does not conform with current
               zoning and lease requirements.

          iii. Arc  Portfolio:  Nonconforming  use  as to  Meadowbrook  MHC  and
               Loveland MHC.

          iv.  Wesbury  Park  Apartments:  Parking  is 27  spaces  short  of the
               current zoning  requirement  and buildings are too close together
               under current requirements.

          v.   Sierra  Trails  Apartments:   Three  handicapped  parking  spaces
               required to be added under ADA. Affirmative coverage obtained for
               minor encroachments.

          vi.  The Mason Apartments: Parking does not comply with zoning.

          vii. McKinney Avenue Apartments: Parking does not comply with zoning.

         viii. Southlake Oaks Shopping Center: Property is zoned "E"--Commercial
               District. Apartments are "legal non-conforming use". If more than
<PAGE>

               75% of the property is  destroyed,  apartments  can be rebuilt if
               they comply with new Apartment Development Regulations.

          ix.  Ridgecrest:  Parking  does not comply with  zoning  (insufficient
               number of spaces);  however,  borrower to use best efforts to get
               parking variance.

          x.   Angelton:  Parking  does not  comply  with  zoning  (insufficient
               number of spaces);  however,  borrower to use best efforts to get
               parking.

6.   Representation and Warranty (xxvii)

     a.   (A)

          i.   EPT  Pool  Loan:  AMC  Promenade  16 and AMC  West  Olive 16 have
               temporary Certificates of Occupancy (each a "CO"). A permanent CO
               for AMC  Promenade  16 can  only be  obtained  once  the  theater
               building is fully occupied,  which condition  cannot be satisfied
               as the food court  retail  spaces are not fully  occupied  at all
               times.  A  permanent  CO for West Olive 16 can be  obtained  upon
               completion of certain minor landscaping items.

          ii.  Alturas Plaza: A portion of basement space has no C/O.

          iii. Ridgecrest,  Long Point  Shopping  Center:  Borrower is to obtain
               copies of CO's for the property,  or use reasonable efforts to do
               so.

          iv.  Inwood Mansions, LLC: Licenses not obtained.

          v.   Super 8 - Brunswick: Licenses not obtained.

         vi.   Fallbrook Mall Loan: There was a post closing condition to obtain
               a new CO for a portion of the old Sears space that was  converted
               into a health club and restaurant (both have licenses). There was
               an exception in the Officer's  Certificate with respect to the CO
               for that  particular  deal.  A  $2,000,000  escrow at closing was
               required in  connection  with a condition  under the Kmart lease,
               and a  condition  of the  release  of those  funds  included  the
               delivery of the new COs.

     b.   (B)

          i.   Super 8 - Brunswick:  This is a hotel for which licenses were not
               obtained.

7.   Representation and Warranty (xxxii)

     a.   AMERICOLD POOL LOAN: The Americold Pool Loan is subject to a Co-Lender
          Agreement whereby payments from the Borrower are applied pari passu to
          the Americold Pool Note A which was originated  contemporaneously with
          the  Americold  Pool Note B but which is not  included in the Mortgage
          Pool.

8.   Representation and Warranty (xxxiii)
<PAGE>

     a.   AMRESCO - Kentwood Marketplace (responsible party, ACLI)

9.   Representation and Warranty (xxxviii)

     a.   AMRESCO -  Airport  Plaza:  Litigation  pending.  (responsible  party,
          ACMFLP)

10.  Representation and Warranty (xxxix)

     a.   AIMCO  Multifamily  Pool  Loan:  Upon  prepayment  in full of an AIMCO
          Multifamily   Pool   Property,   mortgagee   will  release  the  AIMCO
          Multifamily  Pool  Property  from the lien of the  mortgage  without a
          release price.

11.  Representation and Warranty (xliii)

     a.   (A)

          i.   AMRESCO - 761 7th Avenue: (responsible party, ACLI)

          ii.  Cedar Shores  Apartment,  FL: Part as to dock/deck only. State of
               Florida  will not make  agreements  (notice to ground  lessor and
               consent was  required  as post  closing  item).  Lease is limited
               term, it is an enhancement  to property but not essential.  State
               of Florida will not grant long term leases. Local counsel advised
               as to custom in Florida.  Leasehold  mortgage  insurance  was not
               obtained.

         iii.  Best  Western -  Lancaster,  Ohio:  Includes a ground  lease on a
               parking lot. The parking area is a benefit to the  property,  but
               zoning does not require the spaces.  The lease can be terminated,
               and the Fee Owner did not provide an estoppel.  The ground lease,
               by  its  terms,  may  not be  mortgaged,  and  in  the  event  of
               foreclosure or otherwise,  the parking lot parcel may be excluded
               as part of the property.

     b.   (D)

          i.   AMERICOLD  POOL LOAN:  The ground  leases  and  related  estoppel
               certificates for the properties do not specifically  provide that
               a notice of  termination  is not effective  against the mortgagee
               unless a copy of the notice has been  delivered to the mortgagee.
               The properties are located in:
                    Denver, Colorado,
                    Watsonville, California
                    Burley, Idaho

          ii.  AMRESCO - 761 7th Avenue: (responsible party, ACLI)

     c.   (E)

          i.   AMERICOLD  POOL LOAN:  The ground leases for the  Americold  Pool
               Properties  do not  expressly  require the ground lessor to enter
               into a new lease with the mortgagee  upon  rejection of the lease
               in a bankruptcy proceeding. The properties are located in:
<PAGE>

                    Burley, Idaho
                    Denver, Colorado
                    Watsonville, California

          ii.  EPT Pool Loan:  Because the EPT Ground  Lease with respect to AMC
               Lennox 24 (the "EPT  Lennox  Ground  Lease")  provided  for a new
               lease upon  termination  of the EPT Lennox  Ground Lease  without
               expressly  including the rejection of the EPT Lennox Ground Lease
               in bankruptcy, the related ground lessor confirmed and clarified,
               in the related ground lessor estoppel certificate, the obligation
               of the ground  lessor to enter into a new ground  lease upon such
               rejection of the EPT Lennox Ground Lease.

          iii. AMRESCO - 761 7th Avenue (responsible party, ACLI)

     d.   (F)

          i.   AMERICOLD POOL LOAN: The ground lease for the property located in
               Watsonville, California is silent as to subletting.

          ii.  AMRESCO - 761 7th Avenue (responsible party, ACLI)

          iii. AMRESCO - Fairfax  School  Office  Building  (responsible  party,
               ACLI)

     e.   (G)

          i.   EPT Pool Loan:  The  Ground  Lease  with  respect to AMC  Mission
               Valley 20 (the "EPT Mission  Valley Ground  Lease")  requires the
               consent  of the  related  ground  lessor in  connection  with any
               subletting,  which consent is not to be unreasonably withheld. No
               such  consent  is  required  with  respect  to a  sublease  to an
               affiliate of the ground  lessee  thereunder,  provided  that such
               ground lessee  remains liable under the EPT Mission Valley Ground
               Lease and maintains its affiliation with the related sublessee.

          ii.  AMRESCO - 761 7th Avenue: (responsible party, ACLI)

          iii. AMRESCO - Fairfax  School Office  Building:  (responsible  party,
               ACLI)

          iv.  AMRESCO - Marriott at Market Center (responsible party, ACLI)

     f.   (H)

          i.   AMERICOLD POOL LOAN: The Denver, Colorado Ground
<PAGE>

               Lease expires,  with no further renewals, in 2012, which is prior
               to the Americold Pool Loan Maturity Date.

          ii.  AMRESCO - Allen Management #30886 (responsible party, ACLI)

     g.   (I)

          i.   AMRESCO - 761 7th Avenue: (responsible party, ACLI)

12.  Representation and Warranty (xlv)

     a.   (C)

          i.   Right Aid Woodsville:  Rite Aid  Woodsville's  initial lease term
               expires  two  months  prior to the  maturity  date on this  loan.
               However,  this is mitigated  by: (a) loan balance at end of lease
               term will be $24,446,  current  land value is  $405,000,  and (b)
               DSCR is 1.13.

          ii.  Eckerd: Except in the case of a Landlord Default,  Tenant has the
               right to cure and offset rend if Landlord  does not  reimburse in
               90 days.  Condemnation  and  casualty  covered by  insurance  and
               Landlord  Default  opportunity  is limited and offset  covered by
               personal liability of Borrower principals.

     b.   (E)

          i.   Eckerd: Except in connection with liability for latent structural
               defects   discovered   within  one  year  and   certain   payment
               obligations under drainage easement and REA agreement.

     c.   (F)

          i.   CVS  Binghamton:  Landlord  is  responsible  structural  repairs.
               Maintain common areas.

          ii.  CVS Johnson  City: Landlord is  responsible  structural  repairs.
               Maintain common areas.

          iii. Rite Aid Ogdensville: Landlord is responsible structural repairs.
               Maintain common areas.

          iv.  Rite Aid Woodsville:  Landlord is responsible structural repairs.
               Maintain common areas.
<PAGE>

          v.   Rite Aid  Pulaski:Landlord  is  responsible  structural  repairs.
               Maintain common areas.

          vi.  Eckerd: Except in connection with liability for latent structural
               defects   discovered   within  one  year  and   certain   payment
               obligations under drainage easement and REA agreement.

     d.   (G)

          i.   Eckerd: Except: (a) warranty of defects during year 1 and related
               repairs, (b) compliance with all laws as to preexisting property,
               (c)  construction  failures and  negligence,  (d) compliance with
               easement  agreements  as  defined  drainage  easement  and access
               easement (need to determine the costs of obligations thereunder),
               (e) Landlord must provide  access to public streets in number and
               locations,  (f) provide 77 parking spaces (currently  satisfied),
               (g) issues  regarding  road  construction  and  access  including
               requirement  certain  easements and  restrictions  in place,  (h)
               Landlord must provide  separate meters for water and electricity,
               (i) Landlord  must keep  Property  free of Mechanics  Liens as to
               work   required  of  Landlord,   and  (j)  Landlord  has  certain
               obligations under REA and Drainage Easement Agreement.

          ii.  CVS  Binghamton:  The lease grants full recourse to the principal
               of  the  Borrower  as  well  as   confirmation  in  the  estoppel
               concerning the Landlord's compliance.

          iii. CVS Johnson City: The lease grants full recourse to the principal
               of  the  Borrower  as  well  as   confirmation  in  the  estoppel
               concerning the Landlord's compliance.

     e.   (H)

          i.   Rite Aid  Woodsville:  Rite Aid  Woodville's  initial  lease term
               expires two months prior to the maturity date on this loan.

     f.   (L)

          i.   CVS  Binghamton:  Landlord  required to maintain  certain parking
               ratios and have full recourse to the principal of the Borrower as
               well as  confirmation  in the estoppel  concerning the Landlord's
               compliance.

          ii.  CVS Johnson  City:Landlord  required to maintain  certain parking
               ratios and have full recourse to the principal of the Borrower as
               well as  confirmation  in the estoppel  concerning the Landlord's
               compliance.
<PAGE>

13.  Representation and Warranty (xlvi)

     a.   AMRESCO - Concord Portfolio (responsible party, ACLI)

14.  Representation and Warranty (xlviii)

     a.   Comfort Suites (Houston, TX): Not separate tax lots.

     b.   Inwood Mansions (NY): Not separate tax lots.

     c.   Lake Natoma Inn: Not separate tax lots.

     d.   CDI Center: Not separate tax lots.

     e.   Best Western--Rosewell: Not separate tax lots.

     f.   Plaza at River Oaks: Not separate tax lots.

     g.   Spring Park Plaza Shopping: Not separate tax lots.

     h.   Westwood Apartments: Not separate tax lots.

     i.   Southlake Oaks Shopping: Not separate tax lots.

     j.   CVS Drug Store Binghamton:Not separate tax lots.

15.  Representation and Warranty (xlix)

     a.   (A)

          i.   Beverly Hills Rehabilitation Center

     b.   (D)

          i.   Karrington  Properties:  Borrower  only  covenants to comply with
               license,  no  covenant  not to change bed  capacity,  no covenant
               regarding transfer of beds.

     c.   (E)

          i.   Beverly Hills Rehabilitation Center

     d.   (F)

          i.   Beverly Hills Rehabilitation Center
<PAGE>

     e.   (G)

          i.   Beverly Hills Rehabilitation Center

     f.   (I)

          i.   Beverly Hills Rehabilitation Center

     g.   (K)

          i.   South Shore:

          ii.  Beverly Hills Rehabilitation Center

     h.   (L)

          i.   Four Winds of Katonah: Borrower has executed subordinated note in
               the  principal  amount  of  $2,200,000  to the  Bank of New  York
               secured by pledge of Accounts Receivable.

          ii.  Four Winds of Saratoga:  Borrower has executed  subordinated note
               in the  principal  amount of  $2,200,000  to the Bank of New York
               secured by pledge of Accounts Receivable.

     i.   (N)

          i.   Karrington Properties: No representations to record.

16.  Representation and Warranty (lii)

          i.   Access to 2 Mortgaged Properties securing the Americold Pool Loan
               located in Bettendorf,  Iowa and Plover,  Wisconsin is dependent,
               at least in part, on certain easements and/or licenses which have
               not been recorded.



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