GS MORTGAGE SEC CORP II COMM MORT PA THRO CER SER 1999-C1
8-K, 1999-02-02
ASSET-BACKED SECURITIES
Previous: USINTERNETWORKING INC, S-1/A, 1999-02-02
Next: NOVASTAR MORTGAGE FUNDING TRUST SERIES 1998-1, 15-15D, 1999-02-02




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(D) OF THE
                       SECURITIES AND EXCHANGE ACT OF 1934


Date of Report:  January 20, 1999
(Date of earliest event reported)

                      GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1999-C1

             (Exact name of registrant as specified in its charter)

       Delaware                      333-65921                   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 1999-C1 (the  "Certificates").  On
January 20, 1999, GS Mortgage  Securities  Corporation II (the "Company") caused
the issuance, pursuant to a Pooling and Servicing Agreement, dated as of January
10, 1999 (the "Pooling and Servicing  Agreement"),  by and among the Company, as
seller,  Goldman Sachs Mortgage Company,  as responsible party,  AMRESCO Capital
Limited,  Inc., as responsible party, Daiwa Finance Corp., as responsible party,
Daiwa Real Estate Finance Corp., as responsible party, GMAC Commercial  Mortgage
Corporation,  as master  servicer,  Lennar Partners,  Inc. as special  servicer,
LaSalle  National Bank, as trustee,  and ABN AMRO Bank N.V., as fiscal agent, of
the Certificates, issued in fourteen classes. The Class A-1, Class A-2, Class X,
Class B,  Class C,  Class D and  Class E  Certificates  (the  "Publicly  Offered
Certificates"),  with an aggregate principal balance as of January 10, 1999 (the
"Cut-Off Date") of $779,262,000,  were sold to Goldman,  Sachs & Co.  ("GS&Co.")
and Norwest  Investment  Services,  Inc. pursuant to an Underwriting  Agreement,
dated January 8, 1999, by and between GS&Co.  and Norwest  Investment  Services,
Inc., as underwriters, 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:  February 1, 1999



<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,

                         AMRESCO CAPITAL LIMITED, INC.,
                               Responsible Party,

                              DAIWA FINANCE CORP.,
                               Responsible Party,

                        DAIWA REAL ESTATE FINANCE CORP.,
                               Responsible Party,

                      GMAC COMMERCIAL MORTGAGE CORPORATION,
                                Master Servicer,

                             LENNAR PARTNERS, INC.,
                                Special Servicer,

                             LASALLE NATIONAL BANK,
                                    Trustee,

                                       and

                               ABN AMRO BANK N.V.,
                                  Fiscal Agent

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

                         POOLING AND SERVICING AGREEMENT
                          Dated as of January 10, 1999

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

                  Commercial Mortgage Pass-Through Certificates

                                 Series 1999-C1


<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                                    ARTICLE I

                                   DEFINITIONS

<TABLE>
<CAPTION>
<S>           <C>                
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

<CAPTION>
<S>           <C>                                                     
SECTION 2.01  Conveyance of Mortgage Loans.......................................................................
SECTION 2.02  Acceptance by Custodian and the Trustee............................................................
SECTION 2.03  Representations and Warranties of the Seller and the Responsible Parties...........................
SECTION 2.04  Representations, Warranties and Covenants of the Master Servicer...................................
SECTION 2.05  Representations, Warranties and Covenants of the Special Servicer..................................
SECTION 2.06  Execution and Delivery of Certificates; Issuance of Lower-Tier Regular Interests...................
SECTION 2.07  Miscellaneous REMIC and Grantor Trust Provisions...................................................

                                   ARTICLE III

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

<CAPTION>
<S>           <C>                                                     
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.................................
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..............................................................

                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

<CAPTION>
<S>           <C>
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  Deductible Reserve Account.........................................................................

                                    ARTICLE V

                                THE CERTIFICATES

<CAPTION>
<S>           <C>
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

<CAPTION>
<S>           <C>
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......................................
SECTION 6.07  Year 2000 Compliance...............................................................................

                                   ARTICLE VII

                                     DEFAULT

<CAPTION>
<S>           <C>
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

<CAPTION>
<S>           <C>
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 or 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

<CAPTION>
<S>           <C>
SECTION 9.01  Termination; Optional Mortgage Loan Purchase.......................................................

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

<CAPTION>
<S>            <C>
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.............................................................
SECTION 10.10  Request by Certificateholders.....................................................................
</TABLE>


<PAGE>


                                TABLE OF EXHIBITS

Exhibit A-1                Form of Class A-1 Certificate

Exhibit A-2                Form of Class A-2 Certificate

Exhibit A-3                Form of Class X Certificate

Exhibit A-4                Form of Class B Certificate

Exhibit A-5                Form of Class C Certificate

Exhibit A-6                Form of Class D Certificate

Exhibit A-7                Form of Class E Certificate

Exhibit A-8                Form of Class F Certificate

Exhibit A-9                Form of Class G Certificate

Exhibit A-10               Form of Class H Certificate

Exhibit A-11               Form of Class J Certificate

Exhibit A-12               Form of Class Q Certificate

Exhibit A-13               Form of Class LR Certificate

Exhibit A-14               Form of Class R 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 Watch List

Exhibit Q-7                Form of Operating Statement Analysis

Exhibit Q-8                Form of NOI Adjustment Worksheet

Exhibit Q-9                CSSA Standard Reporting Package 1

Exhibit Q-10               CSSA Standard Reporting Package 2

Exhibit Q-11               CSSA Standard Reporting Package 3

Annex A                    Schedule of Mortgage Loans Covered by the 
                           Environmental Insurance Policy as of the Closing Date

Annex B                    Representations and Warranties with Respect to Each 
                           Mortgage Loan

Annex C                    [Reserved]

Annex D                    Schedule of Exceptions to Representations 
                           & Warranties


<PAGE>

     Pooling and  Servicing  Agreement,  dated as of January 10, 1999,  among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as Responsible Party, AMRESCO Capital Limited, Inc., as Responsible Party, Daiwa
Finance  Corp.,  as  Responsible  Party,  Daiwa Real Estate  Finance  Corp.,  as
Responsible  Party, GMAC Commercial  Mortgage  Corporation,  as Master Servicer,
Lennar Partners,  Inc., as Special Servicer,  LaSalle National Bank, as Trustee,
and ABN AMRO Bank N.V., as Fiscal Agent.

                             PRELIMINARY STATEMENT:

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

     The Seller intends to sell pass-through certificates to be issued hereunder
in multiple  classes which in the aggregate will evidence the entire  beneficial
ownership interest in the Trust Fund consisting primarily of the Mortgage Loans.
As provided herein, the Trustee will elect that designated portions of the Trust
Fund, exclusive of the Default Interest,  the Class Q Distribution  Account, the
Excess  Interest,  the Excess Interest  Distribution  Account and the Deductible
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 X, Class B,
Class C, Class D,  Class E,  Class F, Class G, Class H and Class J  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 ten  classes of  uncertificated  Lower-Tier  Regular
Interests  issued under this  Agreement (the Class LA-1,  Class LA-2,  Class LB,
Class  LC,  Class  LD,  Class LE,  Class  LF,  Class  LG,  Class LH and Class LJ
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 Excess
Interest Distribution Account and the Deductible Reserve Account will be treated
as a grantor trust under  Subpart E of Part 1 of Subchapter J of the Code,  that
the Class Q Certificates  represent pro rata undivided  beneficial  interests in
the portion of the Trust Fund consisting of the Default Interest and the Class Q
Distribution  Account,  that the Class A-2,  Class B, Class C, Class D, Class E,
Class F and Class G 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 DFC and DREFC will be treated as
the beneficial owners of the Deductible Reserve Account.

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

- --------------------------------------------------------------------------------
                                                            INITIAL CERTIFICATE
                                                            PRINCIPAL AMOUNT OR
     CERTIFICATES                                             NOTIONAL AMOUNT
- --------------------------------------------------------------------------------

Class A-1                                                           $165,650,000
- --------------------------------------------------------------------------------

Class A-2                                                           $455,533,000
- --------------------------------------------------------------------------------

Class X (1)                                                         $890,585,728
- --------------------------------------------------------------------------------

Class B                                                             $ 42,303,000
- --------------------------------------------------------------------------------

Class C                                                             $ 44,529,000
- --------------------------------------------------------------------------------

Class D                                                             $ 57,888,000
- --------------------------------------------------------------------------------

Class E                                                             $ 13,359,000
- --------------------------------------------------------------------------------

Class F                                                             $ 46,756,000
- --------------------------------------------------------------------------------

Class G                                                             $ 28,944,000
- --------------------------------------------------------------------------------

Class H                                                             $  6,679,000
- --------------------------------------------------------------------------------

Class J                                                             $ 28,944,728
- --------------------------------------------------------------------------------

- ----------

(1)  The initial  Notional  Amount of the Class X  Certificates  is equal to the
     aggregate of the initial  Certificate  Principal Amounts of the Class LA-1,
     Class LA-2,  Class LB,  Class LC,  Class LD,  Class LE, Class LF, Class LG,
     Class LH,  and Class LJ  Interests,  which  correspond  to the  Certificate
     Principal   Amounts  of  the  Class  A-1,  Class  A-2,  Class  B,  Class  C
     Certificates,  Class D,  Class E,  Class F,  Class G,  Class H and  Class J
     Certificates, respectively.

     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 $890,585,729.00.

     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.

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

     "Accountant's Statement":  as defined in Section 3.15.

     "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  to the extent not covered by Default  Interest  and late
payment  fees,  (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
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 neither the Master Servicer nor any other party will earn interest,  at the
Advance Rate or otherwise,  on any P&I Advance made with respect to the Mortgage
Loans  identified  as Loan  Numbers  400030957  and R0492 on the  Mortgage  Loan
Schedule  from the date of such Advance to and  including the date of the end of
the applicable  grace period for the related  Mortgage Loan;  provided  further,
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.

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

     "Annual  Compliance  Report": A report consisting of an annual statement of
compliance required by Section 3.14 hereof and the Accountant's Statement.

     "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":  An appraisal prepared by an Independent MAI appraiser with at
least five years  experience  in  properties  of like kind and in the same area,
prepared in accordance with 12 C.F.R. 225.64.

     "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  (y) in  the  case  of  any  Mortgage  Loan  with  an
outstanding  principal  balance equal to or in excess of  $1,000,000,  by one or
more  Appraisals  obtained by the Special  Servicer  (the cost of which shall be
advanced by the Master Servicer as a Property Advance) or (x) in the case of any
Mortgage Loan with an outstanding principal balance less than $1,000,000,  by an
internal valuation performed by the Special Servicer 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,  and/or for which funds have not been  escrowed).  If an
Appraisal or internal valuation, as required pursuant to the preceding sentence,
has not been obtained within 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, if an Appraisal or internal valuation,  as applicable,  has not
been obtained within the immediately  preceding 12 months,  the Special Servicer
shall  (a) with  respect  to any  Mortgage  Loan with an  outstanding  principal
balance equal to or in excess of $1,000,000,  obtain an Appraisal,  the costs of
which  shall be paid by the Master  Servicer  as a Property  Advance or (b) with
respect to any Mortgage  Loan with an  outstanding  principal  balance less than
$1,000,000,  perform  an  internal  valuation.  On the first  Distribution  Date
occurring on or after the delivery of such  Appraisal or valuation,  the Special
Servicer shall adjust the Appraisal  Reduction  Amount to take into account such
Appraisal or valuation  (regardless of whether the new Appraisal or valuation 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  Appraisal  or internal
valuation, as applicable, and annual letter updates, as of the date of each such
subsequent Appraisal,  internal valuation 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.

     "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(i).

     "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 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 amounts required to
be deposited in the Lower-Tier  Distribution  Account  pursuant to Section 4.08,
but excluding the following, to the extent deposited in the Collection Account:

                  (a)  amounts  permitted  to be used to  reimburse  the  Master
         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  pursuant  to Section
         3.12(a) or the Special Servicer pursuant to Section 3.12(b) 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(d),  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,  and any amounts required to be paid to any Responsible
         Party pursuant to Section 2.03(f); and

                  (k) 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.

     "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 the
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 (i) the 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 otherwise  described in the related Loan
Documents);  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 the Broker Strip Loan, the portion
of the Servicing Fee equal to 0.10% per annum of the Stated Principal Balance of
the Broker  Strip Loan,  calculated  for the same number of days and on the same
basis as the Servicing Fee.

     "Broker Strip Loan":  The Mortgage Loan  identified as Loan Number I0066 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 X, Class B, Class C, Class
D,  Class E,  Class F,  Class G,  Class H, Class J, 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 and Class J
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  and the  Class A-2
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  LA-1
Interest.

     "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 5.850%.

     "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  LA-2
Interest.

     "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":  With respect to the initial  Distribution
Date, a per annum rate equal to 6.110%,  and thereafter,  the lesser of such per
annum rate and the WAC Rate.

     "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-4 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 LB Interest.

     "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": With respect to the initial Distribution Date,
a per annum rate equal to 6.430%,  and thereafter,  the lesser of such per annum
rate and the WAC Rate.

     "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-5 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 LC Interest.

     "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": With respect to the initial Distribution Date,
a per annum rate equal to 6.730%,  and thereafter,  the lesser of such per annum
rate and the WAC Rate.

     "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-6 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 LD Interest.

     "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 7.121%, and thereafter, 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-7 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 LE Interest.

     "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 7.121%, and thereafter, 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-8 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 LF Interest.

     "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 5.800%.

     "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-9 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 LG Interest.

     "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 5.800%.

     "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-10 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 LH Interest.

     "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 5.800%.

     "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-11 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 LJ Interest.

     "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": With respect to the initial Distribution Date,
a per annum rate equal to 5.800%  and  thereafter,  the lesser of such per annum
rate and the WAC Rate.

     "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 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 LR Certificate":  Any Certificate  executed and authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit  A-13  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-12 hereto and entitled to the  distributions  payable thereto pursuant
to  Section  4.01(a).  The  Class  Q  Certificates  have no  Pass-Through  Rate,
Certificate  Principal  Amount or  Notional  Amount.  The  Class Q  Certificates
represent a beneficial  ownership  interest in the Default Interest,  subject to
offset, to the extent necessary, to pay Advance Interest Amounts.

     "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 1999-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-14  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-3 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  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 and
the  Class J  Component  Pass-Through  Rate,  weighted  on the  basis  of  their
respective Notional Amounts.

     "Closing Date":  January 20, 1999.

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

     "Collection Account": The account or accounts created and maintained by the
Master  Servicer  pursuant to Section  3.05(a),  which  shall be entitled  "GMAC
Commercial Mortgage  Corporation in trust for LaSalle National Bank, as Trustee,
in trust for  Holders  of GS  Mortgage  Securities  Corporation  II,  Commercial
Mortgage  Pass-Through  Certificates,  Series 1999-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 February 18, 1999, 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 B
Component,  Class C  Component,  Class D Component,  Class E Component,  Class F
Component, Class G Component, Class H Component and Class J Component.

     "Controlling  Certificateholder":  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 Q, 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 Q, Class R and Class LR Certificates).

     "Controlling Class  Representative":  The Controlling  Certificateholder or
other    representative    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. The initial Controlling Class Representative on the Closing Date
shall be First Chicago Capital Corporation, a Delaware corporation.

     "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 1999-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 and Class A-2  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-11, 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":  January 10, 1999.

     "Deductible  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  1999-C1,"  Deductible
Reserve  Account" which shall be an Eligible  Account.  The  Deductible  Reserve
Account shall not be an asset of the Lower-Tier  REMIC or the  Upper-Tier  REMIC
formed hereunder.

     "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.

     "Defeasance  Loan": Those Mortgage Loans which provide the related Borrower
with the option to defease the related Mortgaged Property.

     "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 one Collection Period, delinquent two Collection Periods,  delinquent
three 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.

     "DFC":  Daiwa Finance Corp., a New York corporation.

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

     "DREFC":  Daiwa Real Estate Finance Corp., a Delaware corporation.

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

     "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 Treasury Regulations Section 1.856-4(b)(5)(ii).

     "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 February
18, 1999.

     "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  Deductible  Reserve  Account,  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
S&P and "Aa3" by Moody's or, if  applicable,  the short-term  rating  equivalent
thereof,  which is at least  "P-1" by  Moody's  and "A-1" by S&P),  or (B) as to
which the Master Servicer,  the Special 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  sub-accounts  of a single  account  in the case of the  Lower-Tier
Distribution  Account  and the  Upper-Tier  Distribution  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  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  Insurance  Policy":  The Secured Creditor Impaired Property
Policy issued by American International  Specialty Lines Insurance Company on or
before the Closing Date with respect to each Environmental  Policy Loan, and any
successor  policy relating to any Mortgaged  Property  securing an Environmental
Policy Loan.

     "Environmental  Policy Loan":  Each Mortgage Loan listed on Annex A to this
Agreement.

     "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, mandated improvements 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 1999-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.

     "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(d),  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.

     "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 X, Class B, Class C,
Class D, Class E, Class F, Class G, Class H and Class J Certificates.

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

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

     "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.

     "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.

     "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 each Responsible Party, the Seller, the
Trustee,  the  Master  Servicer,  the  Special  Servicer,  any  Borrower  or any
Affiliate thereof, and (ii) is not connected with any such Person as an officer,
employee, promoter, underwriter, trustee, partner, director or Person performing
similar functions.

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

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

     "Initial Deductible Reserve Amount": An amount equal to (i) with respect to
DFC, $18,350 and (ii) with respect to DREFC, $31,650.

     "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
following  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 following 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 1999-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,  each  Responsible
Party  (with  respect  to  any  Mortgage  Loan  which  such  Person  acted  as a
Responsible  Party) 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.

     "Lennar":  Lennar Partners, Inc., a Florida corporation.

     "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 product
of the Principal  Recovery  Percentage  multiplied by an 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; provided,
however,  that  the  Liquidation  Fee  with  respect  to any  Mortgage  Property
repurchased pursuant to Section 2.03 or purchased pursuant to Section 9.01 shall
be zero.

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

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

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

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

     "Loan  Sale  Agreement":  The GSMC Loan Sale  Agreement,  the DFC Loan Sale
Agreement, the ACLI Loan Sale Agreement or the DREFC 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  separate  sub-account  within the same
account as the  Upper-Tier  Distribution  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  1999-C1,  Lower-Tier
Distribution Account" and which must be an Eligible Account.

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

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

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

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

     "Mortgage File": With respect to any Mortgage Loan, the mortgage  documents
listed in Section 2.01(i) through (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")  and a code  indicating
         whether such rate is a fixed or adjustable rate;

                  (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; and

                  (n) the Originator.

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 ACLI, DFC, DREFC 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 or
multifamily 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,  or with respect to
the  Environmental  Insurance  Policy,  applied  to  pay  any  costs,  expenses,
penalties, fines or similar items.

     "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 any 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 Trustee or the Fiscal Agent,  as  applicable,  and which,  in the good faith
business  judgment of the Master  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 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,  by a certificate of a Servicing Officer delivered to the Trustee, the
Fiscal Agent and the Seller, 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  (including any
information  provided  by the 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 any 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 Appraisal.  In addition,  upon the
determination  by the Master  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 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 LB, Class LC, Class LD,
Class LE, Class LF, Class LG, Class LH and Class LJ Interests  which  correspond
to the Certificate Principal Amounts of the Class A-1, Class A-2, Class B, Class
C,  Class D,  Class E,  Class F,  Class  G,  Class H and  Class J  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,  the Special  Servicer or a Responsible  Party, 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 or Special  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 Financial,  L.P., a Delaware limited  partnership,  Central
Park Capital,  L.P., a Delaware limited  partnership,  DFC, DREFC, Aries Capital
Incorporated,  an Illinois corporation,  Imperial Thrift and Loan Association, a
California thrift and loan association,  Parman Mortgage Associates,  a New York
limited partnership, Progress Realty Advisors, Inc., a Pennsylvania corporation,
Secore Financial  Corporation,  a Pennsylvania  corporation,  Sutter  Commercial
Capital,  a California  corporation  and Wingate Realty Finance  Corporation,  a
Massachusetts corporation.

     "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;  provided,  however,  that neither the Master
Servicer nor any other party shall be entitled to interest,  at the Advance Rate
or  otherwise,  in  connection  with any P&I  Advance  made with  respect to the
Mortgage  Loans  identified as Loan Numbers  400030957 and R0492 on the Mortgage
Loan Schedule from the date of such Advance to and including the date of the end
of the applicable grace period for the related Mortgage Loan.

     "Pass-Through Rate": Each of the Class A-1 Pass-Through Rate, the Class A-2
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 and the Class J  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

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

                  (viii) the Federated Prime  Obligation  Money Market Fund (the
         "Fund")  so long as the  Fund is  rated by each  Rating  Agency  in its
         highest money market fund ratings  category (or, if not rated by S&P or
         Moody's,  otherwise  acceptable to S&P or Moody's,  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 on 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 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;

                  (ii) the  principal  component  of any payment on any Mortgage
         Loan 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  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.

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

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

     "Principal  Recovery  Percentage":  With respect to any Specially  Serviced
Mortgage Loan, 1.00%.

     "Principal  Shortfall":  For any Distribution  Date, the amount, if any, by
which (i) the Principal  Distribution Amount for the preceding Distribution Date
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
and Class J 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,  the  Trustee or the Fiscal  Agent in respect of  Property  Protection
Expenses or any expenses incurred to protect,  preserve and enforce the security
for a Mortgage Loan or taxes and assessments or insurance premiums,  pursuant to
Section 3.04 or Section 3.22, as  applicable.  Each  reference to the payment or
reimbursement of a Property  Advance shall be deemed to include,  whether or not
specifically  referred to, payment or  reimbursement  of interest thereon at the
Advance Rate from and including  the date of the making of such Advance  through
and including the date of payment or reimbursement.

     "Property  Protection  Expenses":  Any costs and  expenses  incurred by the
Master Servicer,  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 or the Trustee, as applicable.

     "Public  Global  Certificate":  Each of the Class A-1,  Class A-2, 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 in one of the
three highest  applicable  rating  categories by each Rating  Agency,  or (b) an
insurance  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), a company that
shall have a claim paying  ability rated by each Rating Agency 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 S&P and "Baa2" by  Moody's,  unless  such  insurance
company  is not  rated by one or more  Rating  Agencies  or has a claims  paying
ability  rated by one or more Rating  Agencies in a rating  category  lower than
required  herein,  in which  case  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
November 2030.

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

     "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 the Rating Agencies.

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

     "Realized Loss": With respect to any Distribution Date, the amount, if any,
by which (A) the aggregate  Certificate  Principal  Amount of the  Certificates,
after giving effect to distributions on such  Distribution  Date exceeds (B) 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.

     "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 B, Class C, Class
D, Class E, Class F, Class G, Class H, Class J 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  product of the  Principal  Recovery  Percentage  times 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;  and,
provided  further,  that the  Rehabilitation  Fee with respect to Mortgage Loans
repurchased  pursuant to Section 2.03 or purchased pursuant to Section 9.01 will
be zero.

     "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:


                                                    RELATED LOWER-TIER 
          RELATED CERTIFICATE                       REGULAR INTEREST

          Class A-1                                 Class LA-1

          Class A-2                                 Class LA-2

          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


     "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  Property  Advances  (to  the  extent  not
         reimbursed  by or on behalf of the related  Borrower)  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 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, GSMC, DFC and DREFC, 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  Underwriters  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 on
June 18, 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 B, Class C,
Class  D,  Class  E,  Class  F,  Class  G,  Class H and  Class  J  Certificates,
collectively.

     "Servicing   Fee":   With  respect  to  each  Mortgage  Loan  and  for  any
Distribution  Date,  an amount equal to the product of 1/12 times the  Servicing
Fee Rate and 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.  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  in excess of  Prepayment  Interest  Excess 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 excess;  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 0.0838% (or, with respect
to the Mortgage  Loan whose Loan Number set forth in the Mortgage  Loan Schedule
is Loan Number I0066, 0.1838%).

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

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

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

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

                  (iii) the Master Servicer's obligation 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":  Lennar 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 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 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.

     "Startup  Day":  The day  designated  as such  pursuant to Section  2.07(a)
hereof.

     "Stated Principal Balance":  With respect to any Mortgage Loan, at any date
of determination, an amount equal to (a) the principal balance as of the Cut-Off
Date of such Mortgage  Loan,  minus (b) the sum of (i) the principal  portion of
each Monthly  Payment due on such Mortgage Loan after the Cut-Off Date and prior
to such date of determination,  if received from the Borrower or advanced by the
Master 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. 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 Amount.

     "Subordinate Certificates":  Any of the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class J 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;  (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 of the Trustee's  rights in the Reserve Accounts
and Lock-Box  Accounts and 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  Class Q
Distribution  Account,  the  Deductible  Reserve  Account  and any  REO  Account
including  reinvestment  income thereon;  and (ix) any  environmental  indemnity
agreements relating to the Mortgaged Properties.

     "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 0.0038% per annum.

     "Underwriters":  Goldman, Sachs & Co. and Norwest Investment Services, Inc.

     "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.

     "Upper-Tier  Distribution  Account":  The trust account or accounts created
and maintained as a separate trust account (or separate  sub-account  within the
same account as the Lower-Tier  Distribution 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  1999-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 B, Class C, Class D, Class E,
Class F, Class G, Class H and Class J  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.

     "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 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  Net  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 all amounts then due
         and  payable on such  Mortgage  Loan prior to being  applied to Default
         Interest or late charges,  and shall be applied to Default  Interest 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 X, Class
B,  Class  C,  Class  D,  Class  E,  Class  F,  Class  G,  Class  H and  Class J
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 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. In connection with such transfer and assignment, the Seller
shall make a cash  deposit to the  Collection  Account in an amount equal to the
Cash Deposit.  The Seller 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,  the  following
documents or instruments with respect to each Mortgage Loan so assigned:

                  (i) the original of the Note, endorsed without recourse to the
         order of the Trustee in 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
         1999-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 1999-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)  the  Environmental  Insurance  Policy  (or the  original
         binder with respect to the Environmental Insurance Policy); and

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

     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).
In addition,  the Seller shall deliver,  or cause to be delivered,  the original
Environmental  Insurance  Policy on or prior to the date occurring 30 days after
the Closing Date.

     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  (xvi),  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  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, except with respect to (vii) below, each of 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 its organization;

                  (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,
         partnership agreement 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;

                  (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; and

                  (vii) The  Seller has the full  right to  transfer  all of the
         Mortgage Loan  Seller's  interest in each Mortgage Loan acquired by the
         Seller  pursuant to the related  Loan Sale  Agreement  to the Trust and
         such  interest  has been validly  transferred  to the Trust free of any
         liens created by the Seller.

     (b)  Each   Responsible   Party  hereby   makes  each  of  the   applicable
representations  and  warranties  listed in Annex B 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  File and other 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, if such breach materially and adversely affects the value of
said  Mortgage  Loan  or  the  interests  of  the  Certificateholders   therein,
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, 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.
Any action taken by the Special  Servicer  pursuant to this Section 2.03(d) with
respect to enforcing  the  repurchase  obligations  shall be taken in accordance
with the Servicing Standard and the REMIC Regulations.

     (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 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(d) which also  constitutes  a default  under the related  Mortgage
Loan, such Responsible  Party shall have a right to receive any amounts received
by the Master Servicer or Special Servicer to the extent actually  received from
the Borrower with respect to such default and to the extent no other amounts are
then  currently  due and owing  (including  any  unreimbursed  Advances  and any
interest  thereon) with respect to the related Mortgage Loan, in an amount up to
the amount spent to cure the related breach.  The Master Servicer or the Special
Servicer,  as applicable,  shall promptly remit such amounts to the  appropriate
Responsible  Party after receipt,  but only to the extent necessary to make such
Responsible  Party  whole for any costs  incurred  in  connection  with any such
breach.  This Section  2.03(f) shall not require the Master  Servicer or Special
Servicer to, or create any  obligation  to, take any actions to collect any such
amounts from the related Borrower.

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

                  (a) The Master Servicer hereby  represents and warrants to the
Trustee, for its own benefit and the benefit of the  Certificateholders,  and to
the Seller and the Special Servicer, as of the Closing Date, that:

                  (i) The  Master  Servicer  is a  corporation  duly  organized,
         validly  existing,  and in good standing under the laws of the State of
         California;  the Master  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,  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  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 any
         other instrument  governing its operations,  or any laws,  regulations,
         orders or  decrees  of any  governmental  authority  applicable  to the
         Master  Servicer 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 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, 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;

                  (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 have been obtained or made;

                  (vi) No  litigation  is pending  or, to the best of the Master
         Servicer's  knowledge,  threatened  against  the  Master  Servicer  the
         outcome of which,  in the Master  Servicer's  good faith and reasonable
         judgment,  could reasonably be expected to prohibit the Master Servicer
         from entering into this  Agreement or materially  and adversely  affect
         the ability of the Master  Servicer to perform  its  obligations  under
         this Agreement; and

                  (vii) The Master  Servicer has errors and omissions  insurance
         coverage  which is in full  force  and  effect  and  complies  with the
         requirements of Section 3.08(c) hereof.

                  (b) The  representations and warranties set forth in paragraph
(a) above shall  survive the  execution  and  delivery  of the  Agreement.  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  and  the   Controlling   Class
Representative.

     SECTION  2.05  Representations,  Warranties  and  Covenants  of the Special
Servicer.

                  (a) The Special Servicer hereby represents and warrants to the
Trustee, for its own benefit and the benefit of the  Certificateholders,  and to
the Seller and the Master Servicer, as of the Closing Date, that:

                  (i) The Special  Servicer  is a  corporation  duly  organized,
         validly  existing and in good  standing  under the laws of the State of
         Florida,  and the Special  Servicer is in  compliance  with the laws of
         each  State in which any  Mortgaged  Property  is located to the extent
         necessary to perform its obligations under this Agreement;

                  (ii) The  execution  and  delivery  of this  Agreement  by the
         Special Servicer,  and the performance and compliance with the terms of
         this  Agreement by the Special  Servicer,  will not violate the Special
         Servicer's  bylaws or Articles of Incorporation or constitute a default
         (or an event  which,  with  notice  or lapse  of time,  or both,  would
         constitute a default)  under,  or result in the breach of, any material
         agreement  or  other  instrument  to  which  it is a party  or which is
         applicable  to it or any of its assets,  or result in the  violation of
         any law, rule, regulation,  order, judgment or decree which the Special
         Servicer or its property is subject;

                  (iii) The Special Servicer has the full power and authority to
         enter  into  and  consummate  all  transactions  contemplated  by  this
         Agreement, has duly authorized the execution,  delivery and performance
         of this Agreement, and has duly executed and delivered this Agreement;

                  (iv) This Agreement, assuming due authorization, execution and
         delivery  by each of the other  parties  hereto,  constitutes  a valid,
         legal and  binding  obligation  of the  Special  Servicer,  enforceable
         against  the  Special  Servicer in  accordance  with the terms  hereof,
         subject  to  (A)  applicable  bankruptcy,  insolvency,  reorganization,
         moratorium  and other laws  affecting  the  enforcement  of  creditors'
         rights  generally and (B) general  principles of equity,  regardless of
         whether such  enforcement is considered in a proceeding in equity or at
         law;

                  (v) The  Special  Servicer  is not in  violation  of,  and its
         execution  and  delivery  of this  Agreement  and its  performance  and
         compliance  with the  terms of this  Agreement  will not  constitute  a
         violation of, any law, any order or decree of any court or arbiter,  or
         any  order,  regulation  or  demand  of any  federal,  state  or  local
         governmental or regulatory authority,  which violation,  in the Special
         Servicer's  good  faith and  reasonable  judgment,  is likely to affect
         materially and adversely  either the ability of the Special Servicer to
         perform its obligations under this Agreement or the financial condition
         of the Special Servicer;

                  (vi) No  litigation  is pending or, to the best of the Special
         Servicer's  knowledge,  threatened  against the Special  Servicer which
         would  prohibit the Special  Servicer from entering into this Agreement
         or, in the Special  Servicer's  good faith and  reasonable  judgment is
         likely to  materially  and  adversely  affect either the ability of the
         Special Servicer to perform its obligations under this Agreement or the
         financial condition of the Special Servicer;

                  (vii)  Each  officer,  director  or  employee  of the  Special
         Servicer   that   has   or,   following   a   transfer   of   servicing
         responsibilities  to the Special  Servicer  pursuant  to Section  3.24,
         would have responsibilities concerning the servicing and administration
         of Mortgage  Loans is covered by errors and omissions  insurance in the
         amounts and with the coverage required by Section 3.08(c).  Neither the
         Special  Servicer nor any of its officers,  directors or employees that
         is  or,   following   the   occurrence   of  a  transfer  of  servicing
         responsibilities  to the Special  Servicer  pursuant  to Section  3.24,
         would be involved in the servicing or  administration of Mortgage Loans
         has been refused such coverage or insurance; and

                  (viii) No  consent,  approval,  authorization  or order of any
         court or  governmental  agency or body is required  for the  execution,
         delivery and performance by the Special Servicer,  or compliance by the
         Special  Servicer  with,  this  Agreement  or the  consummation  of the
         transactions  contemplated by this  Agreement,  except for any consent,
         approval,  authorization or order which has not been obtained or cannot
         be obtained prior to the actual  performance by the Special Servicer of
         its obligations under this Agreement,  and which, if not obtained would
         not have a  materially  adverse  effect on the  ability of the  Special
         Servicer to perform its obligations hereunder.

                  (b) The  representations and warranties set forth in paragraph
(a) above shall  survive the  execution  and  delivery  of the  Agreement.  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  and  the   Controlling   Class
Representative.

     SECTION 2.06 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 2.07(b).

     SECTION 2.07 Miscellaneous REMIC and Grantor Trust Provisions.

     (a) The Class LA-1,  Class LA-2,  Class LB,  Class LC,  Class LD, Class LE,
Class LF,  Class LG, Class LH and Class LJ Interests  are hereby  designated  as
"regular  interests"  in the  Lower-Tier  REMIC  within  the  meaning of Section
860G(a)(1) of the Code, and the Class LR Certificates  are hereby  designated as
the sole  class of  "residual  interests"  in the  Lower-Tier  REMIC  within the
meaning of Section  860G(a)(2) of the Code.  The Class A-1,  Class A-2, Class X,
Class B,  Class C,  Class D,  Class E,  Class F,  Class G,  Class H and  Class J
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) and the Class Q  Distribution
Account.  The Class A-2, 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 Deductible Reserve Account is beneficially owned by DFC
and DREFC.  The Class Q  Certificates  and the  interest of DFC and DREFC in the
Deductible  Reserve  Account do not represent  regular or residual  interests in
either the Upper-Tier REMIC or the Lower-Tier REMIC.

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


                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

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

     (a) The Master  Servicer and the Special  Servicer,  each as an independent
contractor,  shall service and  administer  the Mortgage  Loans on behalf of the
Trust Fund and the Trustee (as trustee  for  Certificateholders)  in  accordance
with the Servicing  Standard.  To the extent  consistent  with the foregoing and
subject  to any  express  limitations  set forth in this  Agreement,  the Master
Servicer  and Special  Servicer  shall seek to maximize  the timely and complete
recovery of principal  and interest on the Mortgage  Loans.  Subject only to the
Servicing  Standard,  the Master  Servicer and Special  Servicer shall have full
power and authority, acting alone or through sub-servicers (subject to paragraph
(c) of this Section 3.01 and to Section 3.02), to do or cause to be done any and
all things in connection  with such  servicing and  administration  which it may
deem consistent with the Servicing Standard and, in its reasonable judgment,  in
the best interests of the  Certificateholders,  including,  without  limitation,
with respect to each Mortgage Loan, to prepare,  execute and deliver,  on behalf
of the  Certificateholders  and  the  Trustee  or any of  them:  (i) any and all
financing statements, continuation statements and other documents or instruments
necessary  to  maintain  the  lien  on  each  Mortgaged   Property  and  related
collateral;   (ii)  subject  to  Sections  3.09,   3.10,   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.

     (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 Special  Servicer  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 or any such  successor  Master  Servicer or Special
Servicer  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  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.  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
1999-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 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.

                  (c) To the extent (i) an operations  and  maintenance  plan is
required  to be  established  and  executed  pursuant to the terms of a Mortgage
Loan, or (ii) any repairs,  capital  improvements,  actions or remediations  are
required to have been taken or  completed  pursuant to the terms of the Mortgage
Loan,  the Master  Servicer  shall  determine  whether the related  Borrower has
failed to perform such  obligations  under the related  Mortgage  Loan as of the
date required under the related Mortgage Loan and report any such failure to the
Special Servicer within a reasonable time after the later of January 1, 2000 and
the date as of which such actions or remediations  are required to be or to have
been taken or completed.

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

     (a) The Master Servicer shall establish and maintain the Collection Account
in the Trustee's name, for the benefit of the Certificateholders and the Trustee
as the Holder of the Lower-Tier Regular Interests.  The Collection Account shall
be established and maintained as an Eligible Account.  The Master Servicer shall
deposit or cause to be deposited in the  Collection  Account within 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(d)
         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  or  the  Special  Servicer,   as
applicable,  and, to the extent permitted by applicable law, the Master Servicer
or the Special  Servicer,  as  applicable,  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).

     (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 2.07(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.

     SECTION 3.06 Permitted  Withdrawals from the Collection Account. The Master
Servicer  may make  withdrawals  from the  Collection  Account only as described
below (the order set forth below not  constituting an order of priority for such
withdrawals):

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

                  (ii) to pay or reimburse the Master  Servicer,  the 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(d),  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,  unpaid  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  pay  on or  before  each  Distribution  Date  to any
         Responsible  Party any amounts  required to be paid thereto pursuant to
         Section 2.03(f);

                  (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 Interest Reserve Account and the
Excess Interest Distribution Account any and all amounts received by the Trustee
in accordance with Section 3.06(i).  If, as of 3:00 p.m., New York City time, on
any Master Servicer Remittance Date or on such other date as any amount referred
to in the foregoing clause (i) is required to be delivered hereunder, the Master
Servicer  shall not have  delivered to the Trustee for deposit in the Lower-Tier
Distribution  Account,  the Class Q Distribution  Account,  the Interest Reserve
Account and the Excess Interest  Distribution Account the amounts required to be
deposited  therein  pursuant to 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)  (each of the  Collection  Account,  any REO Account and any  Borrower
Account, 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, the Excess Interest  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  with  respect  to  which  earthquake  insurance  would be  appropriate  in
accordance  with the  Servicing  Standard  and such  insurance  is  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 this Section  3.08(a).  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  as a Property  Advance  and shall be  reimbursable  to the
Master  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
Special  Servicer  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
Special Servicer  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 Special Servicer  determines that granting of
such consent would likely result in a greater recovery, the Special Servicer, is
authorized to take or enter into an assumption agreement from or with the Person
to whom the related Mortgaged Property has been or is about to be conveyed,  and
to release the original  Borrower  from  liability  upon the  Mortgage  Loan and
substitute the new Borrower as obligor  thereon,  provided,  that (a) the credit
status  of the  prospective  new  Borrower  is in  compliance  with the  Special
Servicer's regular commercial  mortgage  origination or servicing  standards and
criteria (as evidenced in writing by the Special  Servicer) and the terms of the
related Mortgage and (b) if the Stated  Principal  Balance of such Mortgage Loan
as of the date of such  assumption  (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 equal to the lesser of
(i) 1% of the aggregate  Stated  Principal  Balances of all Mortgage Loans as of
the date of such  assumption,  and (ii)  $10,000,000,  the Special  Servicer has
received  written  confirmation  from each Rating Agency that such assumption or
substitution  would not, in and of itself,  cause a downgrade,  qualification or
withdrawal  of  the  then  current  ratings  assigned  to the  Certificates.  In
connection with each such assumption or substitution entered into by the Special
Servicer,  the Special  Servicer  shall give prior notice  thereof to the Master
Servicer. The Special Servicer shall notify the Trustee that any such assumption
or substitution  agreement has been completed by forwarding to the Trustee (with
a copy  to the  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. The Special
Servicer  alone  shall be  responsible  for  processing  any  requests  to waive
due-on-sale  provisions contained in the Mortgage Loans. In the event the Master
Servicer  receives  any  request  to waive any  due-on-sale  provision  it shall
promptly  notify the Special  Servicer  of such  request and provide the Special
Servicer  with  such  information  as is  reasonably  requested  by the  Special
Servicer.

     (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 Special Servicer, 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 Special
Servicer (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.  The
Special Servicer alone shall be responsible for processing any requests to waive
due-on-encumbrance  provisions contained in the Mortgage Loans. In the event the
Master Servicer receives any request to waive any due-on-encumbrance  provision,
it shall  promptly  notify the Special  Servicer of such request and provide the
Special servicer with such information as is reasonably requested by the Special
Servicer.

     (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.

                  (vi) To the extent consistent with the related Loan Documents,
         the Master Servicer shall require the related Borrower to pay all costs
         and expenses  incurred in connection with the defeasance of the related
         Mortgage  Loans.  In the event that the Borrower is not required to pay
         any such costs and expenses under the terms of the Loan Documents, such
         costs and expenses shall be Additional Trust Fund Expenses.

     SECTION 3.10 Realization Upon Defaulted Mortgage Loans.

     (a) Within 60 days after the  occurrence of an Appraisal  Reduction  Event,
the Special Servicer shall, in the case of any Mortgage Loan with an outstanding
principal  balance  equal to or in  excess  of  $1,000,000,  obtain  an  updated
Appraisal  or, in the case of any Mortgage  Loan with an  outstanding  principal
balance of less than  $1,000,000,  perform an internal  valuation 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 Special  Servicer shall obtain annual letter
updates to any updated Appraisal or internal valuation,  as the case may be. Any
Appraisal or internal  valuation  prepared in order to determine  the  Appraisal
Reduction Amount allocated pursuant to Section 4.01(j) shall be delivered by the
Special  Servicer,  upon  request,  to any Class F,  Class G, Class H or Class J
Certificateholder.

     (b) In connection with any  foreclosure,  enforcement of the Loan Documents
or other acquisition,  the Master Servicer shall pay the out-of-pocket costs and
expenses  in any such  proceedings  as a  Property  Advance  unless  the  Master
Servicer  determines,  in its good  faith  judgment,  that  such  Advance  would
constitute 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 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,  or  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  (or,  in  the  case  of an  Environmental  Policy  Loan,  an
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;

                  (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; and

                  (iii)  that,  consistent  with  the  Servicing  Standard,  all
         actions  have been taken with  respect to any  environmental  insurance
         policy relating to such Mortgage Loan.

     (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  and,  with  respect to any  Environmental  Policy  Loan,  the  related
Environmental  Insurance  Policy  (including that the  environmental  assessment
identify any potential  pollution  conditions  (as defined in the  Environmental
Insurance  Policy) with respect to the related Mortgaged  Property).  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. Copies of any
environmental  assessment prepared pursuant to Section 3.10(e) shall be provided
to the Class F, Class G,  Class H and Class J  Certificateholders  upon  written
request to the Special Servicer.

     (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 Master  Servicer  shall advance the cost of any
such compliance, containment, clean-up or remediation unless the Master Servicer
determines,  in its good faith  judgment,  that such Advance would  constitute 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.

     (h)  The  Master  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 promptly provide  information  necessary to file such
report.  The  Master  Servicer  shall  deliver a copy of any such  report to the
Trustee.  With  respect  to  this  Section  3.10(h),  the  Master  Servicer  may
conclusively rely upon the information provided to it by the Special Servicer.

     (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,  (i) to the extent
permitted by applicable  law and the related  Mortgage Loans and with respect to
Mortgage Loans which are not Specially Serviced Mortgage Loans, any late payment
charges  (except to the extent used to offset  Advance  Interest),  loan service
transaction  fees,  demand  fees  and  beneficiary  statement  charges  and (ii)
aggregate Prepayment Interest Excess (but only to the extent such amount exceeds
the aggregate  Prepayment  Interest Shortfall for the related Prepayment Period,
and 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 1/12th of 0.04% 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 the Rating
Agencies.  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  Mortgage Loans,  (x)
with respect to any Mortgage Loan, all Assumption  Fees,  loan  modification  or
forbearance  fees or  extension  fees  and (y)  with  respect  to any  Specially
Serviced  Mortgage  Loans,  late payment  charges  (except to the extent used to
offset Advance Interest  Amounts),  all loan service  transaction  fees,  demand
fees,  beneficiary  statement charges 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 Special
         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,  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.  With respect to each Mortgage Loan, promptly (but
in no event later than 60 days following the end of such quarter)  following the
end of the related Borrower's fiscal quarter,  the Master Servicer shall deliver
or cause to be delivered to the Special  Servicer  and the  Trustee,  and,  upon
request of and at the expense of the Person making such request,  to each holder
of a Class F, Class G, Class H or Class J  Certificate,  and the  Trustee  shall
deliver or cause to be delivered,  to the extent  requested,  to the Controlling
Class  Representative   promptly  after  receipt,  the  Borrower's  most  recent
quarterly financial statements, but only to the extent received from the related
Borrower.  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
Special Servicer,  and the Trustee,  and, upon request and at the expense of the
Person  making  such  request,  to each Holder of a Class F, Class G, Class H or
Class J Certificate,  and the Trustee shall deliver or cause to be delivered, to
the extent  requested,  to the Controlling Class  Representative  promptly after
receipt, 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 Special  Servicer and 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 Special  Servicer and 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,  any Rating Agency,  or any Class F,
Class G, Class H or Class J  Certificateholder,  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
2000, 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, to the
best  of  such  officer's   knowledge,   each  sub-servicer  has  fulfilled  its
obligations under its sub-servicing  agreement in all material respects,  or, if
there  has been a  material  default  in the  fulfillment  of such  obligations,
specifying  each such  default  known to such  officer and the nature and status
thereof,  (iv) that it has maintained an effective  internal control system over
the servicing of mortgage loans including the Mortgage Loans, and (v) 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 two
separate  REMICs 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.

     SECTION 3.15 Annual Independent Public Accountants' Servicing Report. On or
before  April  30th of each year,  beginning  with  April 30,  2000,  the Master
Servicer  and the  Special  Servicer  (each,  a  "reporting  person") at its own
expense  shall  cause  a  firm  of  nationally  recognized   Independent  public
accountants  (who may also render other services to the reporting  person) which
is a member of the American Institute of Certified Public Accountants to furnish
a statement (an "Accountant's Statement") to the Trustee, to the effect that the
assertion of management of the Master  Servicer or the Special  Servicer that it
has  maintained  an  effective  internal  control  system over the  servicing of
mortgage loans  including the Mortgage Loans and other loans,  for the preceding
calendar year (or shorter period from the Closing Date to the end of the related
calendar year) is fairly stated, based on an examination conducted substantially
in compliance with the Uniform Single  Attestation  Program for Mortgage Bankers
or the Audit Program for Mortgages serviced for FHLMC, except for such stated in
such report.

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

     SECTION 3.17 Title and Management of REO Properties.

     (a) In the event that title to any  Mortgaged  Property is acquired for the
benefit of Certificateholders in foreclosure,  by deed in lieu of foreclosure or
upon abandonment or reclamation from bankruptcy, the deed or certificate of sale
shall be taken in the name of the  Trustee,  or its  nominee  (which  shall  not
include the Master Servicer), or a separate trustee or co-trustee,  on behalf of
the Trust Fund. The Special Servicer, on behalf of the Trust Fund, shall dispose
of any REO  Property  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,  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  "Lennar
Partners,  Inc., 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 1999-C1, REO Account." The
Special  Servicer  shall be entitled to withdraw for its account any interest or
investment  income  earned on funds  deposited  in an REO  Account to the extent
provided in Section  3.07(b).  The Special Servicer shall deposit or cause to be
deposited in the REO Account  within one Business Day after receipt all revenues
received  by it  with  respect  to any  REO  Property  (other  than  Liquidation
Proceeds,  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  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) [Reserved].

     (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)(v).

     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) $1,000,000 or more at least once every
12 months and (b) less than  $1,000,000  at least once every 24 months,  in each
case  commencing  in January  2000 (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.

     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 and any 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, 2000  (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) Upon  reasonable  advance  notice,  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  or  Special  Servicer,  as the case may be, 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)  shall make any  Property  Advances  as and to the
extent  otherwise  required  pursuant to the terms hereof.  The Special Servicer
shall give the Master Servicer and the Trustee not less than five Business Days'
written  (facsimile)  notice  before  the date on which the Master  Servicer  is
requested to make any Property  Advance with respect to a given Mortgage Loan or
REO  Property;   provided,   however,  that  only  two  Business  Days'  written
(facsimile) notice shall be required in respect of Property Advances required to
be made on an urgent or emergency basis (which may include,  without limitation,
Property Advances required to make tax or insurance payments).  In addition, the
Special  Servicer  shall  provide the Master  Servicer and the Trustee with such
information  in its  possession  as the  Master  Servicer  or  the  Trustee,  as
applicable, may reasonably request to enable the Master Servicer or the Trustee,
as  applicable,   to  determine  whether  a  requested  Property  Advance  would
constitute a Nonrecoverable Advance.

     For purposes of distributions to Certificateholders and compensation to the
Master  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 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,
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 or the Fiscal Agent shall be
obligated to make a Property  Advance as to any Mortgage Loan or REO Property if
the Master Servicer, the Trustee or the Fiscal Agent, as applicable,  determines
that such Advance will be a Nonrecoverable  Advance.  The Trustee and the Fiscal
Agent shall be  entitled  to rely,  conclusively,  on any  determination  by the
Master  Servicer that a Property  Advance,  if made,  would be a  Nonrecoverable
Advance.  The  Trustee and the Fiscal  Agent,  in  determining  whether or not a
Property Advance  previously made is, or a proposed Property  Advance,  if made,
would be, a Nonrecoverable  Advance shall be subject to the standards applicable
to the Master Servicer hereunder.

     (d)  The  Master  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  hereby  covenants  and agrees 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) Lennar 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.
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 2.05(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, the Controlling Class Representative and the Trustee 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 if Lennar
ceases to be 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.

     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  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.

     With respect to each Environmental Policy Loan, the Master Servicer and the
Special Servicer, as applicable,  shall enforce and comply with the terms of the
related Environmental Insurance Policy, including,  without limitation, any time
restrictions  contained therein. The Master Servicer or the Special Servicer, as
the case may be, shall apply amounts received under any Environmental  Insurance
Policy  and any  amounts  withdrawn  from  the  Deductible  Reserve  Account  in
accordance  with the claim which was made under such policy  (i.e.,  claims made
for the  principal  balance of the  related  Environmental  Policy Loan shall be
applied  as  principal  and  interest,  and  claims  made for  costs,  expenses,
penalties, fines and similar items shall be applied to pay such amounts).

     In the event the  Special  Servicer  shall  agree to a  modification  of an
Environmental  Policy Loan which involves the substitution of a new property for
a Mortgaged  Property,  the Special Servicer shall require the related Borrower,
as a  condition  to  agreeing to such  modification,  to purchase a  replacement
insurance policy, issued by an insurer with the same claims paying rating as the
current insurer and on substantially similar terms as the existing Environmental
Insurance Policy. In addition,  in connection with any extension of the Maturity
Date of an  Environmental  Policy Loan,  the Special  Servicer shall give prompt
written notice of such extension to the insurer under the related  Environmental
Insurance Policy and shall execute such documents as are reasonably  required by
such  insurer to procure an extension of such  Environmental  Insurance  Policy;
provided,  however, that any such extensions shall be without cost to the Master
Servicer, the Special Servicer or the Trust Fund.

     SECTION 3.27 Modifications, Waivers and Amendments.

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

     (b) The Special Servicer shall determine,  in accordance with the Servicing
Standard, that any modification,  waiver or amendment is appropriate and, except
as provided in Section 3.09 and Sections  3.27(n) and 3.27(o),  only the Special
Servicer may consent to modifications,  waivers or amendments of any term of any
Mortgage Loan.

     (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  Special  Servicer,  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 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 Note or Mortgage relating to a Specially Serviced Mortgage Loan;

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

                  (v) permit the  substitution  of collateral  for any Specially
         Serviced Mortgage Loan; and/or

                  (vi) 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 Appraisal of the related
Mortgaged  Property,  if otherwise  required  pursuant to this  Agreement or the
Servicing  Standard),  and (z) with  respect to clause (v)  above,  the  Special
Servicer has received  written  confirmation  from each Rating  Agency that such
substitution will not, in and of itself, lead to the downgrade, qualification or
withdrawal of the ratings assigned to any Certificates.

     (e) 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.

     (f)  The  Special  Servicer  shall  provide  copies  of any  modifications,
waivers,  amendments or extensions to the Controlling Class  Representative  and
the  Holder  of any  Class F,  Class  G,  Class H or  Class J  Certificate.  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  or  Special  Servicer,  as
applicable)  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  Special  Servicer
pursuant  to  subsection  (a),  (e) or (f) above,  as  applicable,  the  Special
Servicer  shall deliver to the Trustee  (with a copy to the Master  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.

     (g) 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.

     (h) 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.

     (i) 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.  Upon making such
determination,  the Special  Servicer shall notify the Trustee of such rejection
and deliver to the Trustee a proposed notice to  Certificateholders  which shall
include a copy of the Asset  Status  Report,  and the  Trustee  shall  send such
notice to all Certificateholders.  If a majority of such Certificateholders,  as
determined by Voting Rights,  fail,  within 5 days of the Trustee's sending such
notice, to reject such Asset Status Report, the Special Servicer shall implement
the same. If the Asset Status Report is rejected by the Certificateholders,  the
Special  Servicer  shall revise such Asset Status  Report as described  above in
this Section 3.27(i).  The Trustee shall be entitled to  reimbursement  from the
Trust Fund for the reasonable  expenses of providing  such notices.  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.

     (j) 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.

     (k) 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.

     (l) 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.

     (m) In accordance with the foregoing  subsections of this Section 3.27, the
Special  Servicer  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,  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 Special Servicer (and the Special Servicer
may rely on an Opinion of Counsel in making such determination) and (b) would be
in accordance with the Servicing  Standard.  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.

     (n)  Notwithstanding  the foregoing  subsections  of this Section 3.27, the
Master Servicer may modify or amend the terms of any Mortgage Loan (other than a
Specially Serviced Mortgage Loan) without the consent of the Special Servicer in
order to (i) cure any  ambiguity  therein  or (ii)  correct  or  supplement  any
provisions  therein which may be inconsistent with any other provisions  therein
or correct any error,  provided that such modification or amendment would not be
a "significant modification" of the Mortgage Loan within the meaning of Treasury
Regulations  Section 1.860G-2(b) (and the Master Servicer may rely on an Opinion
of Counsel at the related Borrower's expense in making such determination).

     (o)  Notwithstanding  the foregoing  subsections  of this Section 3.27, the
Master Servicer may grant, without any Rating Agency confirmation as provided in
Section 3.09(e) or Special Servicer approval,  a Mortgagor's request for consent
to subject the related  Mortgaged  Property to an easement or  right-of-way  for
utilities,  access,  parking,  public  improvements or another purpose,  and may
consent to  subordination  of the  related  Mortgage  Loan to such  easement  or
right-of-way  provided the Master  Servicer shall have  determined in accordance
with the  Servicing  Standards  that such  easement  or  right-of-way  shall not
materially  interfere  with  the  then-current  use  of  the  related  Mortgaged
Property, or the security intended to be provided by such Mortgage,  the related
Mortgagor's  ability to repay the  Mortgage  Loan,  or  materially  or adversely
affect the value of such Mortgaged Property.




                                   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 or constituting P&I Advances for
the  related  Distribution  Date equal to the sum of (A)  Available  Funds (less
amounts  described in clauses (iii) and (v) of the  definition  thereof) 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.  On  each  Master  Servicer
Remittance Date, the Trustee shall withdraw from the Deductible  Reserve Account
any amounts  required to be deposited  in the  Lower-Tier  Distribution  Account
pursuant to Section 4.08 and shall  withdraw from the Interest  Reserve  Account
with respect to the Master  Servicer  Remittance  Date for March of any calendar
year, the related  withheld  amounts pursuant to Section 3.25, and shall deposit
any such amounts in the Lower-Tier  Distribution  Account.  On each Distribution
Date, the amount that has been so  transferred  to the  Lower-Tier  Distribution
Account  from the  Collection  Account or as P&I  Advances  or  pursuant  to the
preceding  sentence 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,  reimbursements  for Realized
Losses (and Additional  Trust Fund Expenses) and timing of distributions on each
Lower-Tier   Regular  Interest  will  be  identical  to  such  amounts,   rates,
reimbursements  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 B,  Class C,  Class D, Class E, Class F, Class G, Class H and
Class J 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 LB, Class LC, Class LD,
Class LE, Class LF, Class LG, Class LH or Class LJ 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 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: 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 such
         Distribution Date;

                  (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 such  Distribution  Date  less the
         portion of such 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 such  Distribution  Date  less the
         portion of such 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 such  Distribution  Date  less the
         portion of such 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 such Distribution Date less the
         portion of such 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 such  Distribution  Date  less the
         portion of such 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 such  Distribution  Date  less the
         portion of such 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 such Distribution Date
         less the  portion of such  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 such Distribution Date less the
         portion of such 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; and

                  (xxvii)  Twenty-seventh,  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 and  Class A-2  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 and Class A-2
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-seventh 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
the Mortgage Loans 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 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 the Mortgage Loans 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 the  Mortgage  Loans  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  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 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  J
Certificates;  second,  to the  Class  H  Certificates,  third,  to the  Class G
Certificates;  fourth,  to the  Class  F  Certificates;  fifth;  to the  Class E
Certificates;  sixth,  to the  Class D  Certificates;  seventh,  to the  Class C
Certificates; eighth, to the Class B Certificates, and, finally, pro rata to the
Class A-1 and  Class  A-2  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   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 B, Class C,
Class D, Class E, Class F, Class G, Class H and Class J  Certificates  resulting
from allocations of Realized Losses.

     (h) All  amounts  distributable,  or  reductions  allocable  on  account of
Realized  Losses or Additional  Trust Fund Expenses,  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 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  J  Certificates;   second,  to  the  Class  H
Certificates;  third,  to the  Class  G  Certificates;  fourth,  to the  Class F
Certificates;  fifth,  to the  Class  E  Certificates;  sixth,  to the  Class  D
Certificates;  seventh, 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)  and  subject to receipt  thereof,  prepare  and forward by mail to each
Holder of a Certificate, with copies to the Seller, the Paying Agent, the Master
Servicer,  the Special  Servicer,  the Rating  Agencies  and up to three  market
reporting services designated by the Seller, a statement as to such distribution
(a "Monthly Distribution  Statement") setting forth the information set forth on
Exhibit  J  hereto,  and  including  among  other  things,  for each  Class,  as
applicable:

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

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

                  (iii) The amount of any P&I  Advances by the Master  Servicer,
         the 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 or internal  valuation,
         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  internal  valuation  (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(d), 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  Responsible   Party  shall  provide  the  Master  Servicer  with  the
applicable "CSSA Setup File" prior to February 1, 1999.

     (b) On or within two Business Days  following each  Distribution  Date, the
Trustee  shall  make  available  to the  Financial  Market  Publisher  and  each
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 (714) 282-5518 and requesting
statement  No.  380,  (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, the Special Servicer,  each Underwriter and each Rating Agency a copy of
the Comparative  Financial Status Report, the Delinquent Loan Status Report, the
Historical Loss Estimate Report,  the Historical Loan Modification  Report,  the
REO Status  Report and 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,  and if  requested,  the  Rating  Agencies,  using the media
mutually agreed upon by the Trustee, each Underwriter 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  Underwriter  and each Rating  Agency
promptly after its receipt  thereof.  Upon request,  the Trustee shall make such
reports  available  to the  Certificateholders  and the Special  Servicer.  Upon
request,  the Trustee shall also make available any 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  4.04(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 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;
provided, however, that neither the Master Servicer nor any other party shall be
entitled to interest, at the Advance Rate or otherwise,  on any P&I Advance made
in  connection  with the  servicing of the  Mortgage  Loans  identified  as Loan
Numbers  400030957 and R0492 on the Mortgage Loan Schedule from the date of such
P&I Advance to and including the date of the end of the applicable  grace period
for the related  Mortgage Loan 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 this Section 4.06 unless the Trustee or the Fiscal Agent, in
good faith,  makes a determination  prior to the times specified in this Section
4.06 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,
and the Class Q Distribution Account, (ii) Excess Interest,  proceeds therefrom,
and the Excess Interest  Distribution  Account and (iii) the Deductible  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  therefrom on  unreimbursed  Advances to the
Master Servicer, the Trustee and the Fiscal Agent, as applicable, 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 2.07(b), income
with respect to their  allocable  share of Excess  Interest at the time or times
and in the manner  required by the Code and (iii) to DFC and DREFC income earned
with respect to the Deductible Reserve Account.

     SECTION 4.08 Deductible Reserve Account.

     (a) On or  before  the  Closing  Date,  the  Trustee  shall  establish  the
Deductible Reserve Account.  On the Closing Date, DFC and DREFC shall deposit an
amount  equal to the  applicable  Initial  Deductible  Reserve  Amount  into the
Deductible  Reserve  Account to be held by the  Trustee  for the  benefit of the
Certificateholders.  In the event that a claim is made by the Master Servicer or
the Special  Servicer  under an  Environmental  Insurance  Policy and the Master
Servicer or the Special Servicer, as the case may be, receives proceeds relating
to such claim,  on or prior to the Master Servicer  Remittance  Date, the Master
Servicer or the Special  Servicer,  as the case may be, shall notify the Trustee
of the receipt of such proceeds and the amount of any  deductible  applicable to
the related Environmental Insurance Policy. Such notice shall direct the Trustee
to either (i) deposit the amount of such  deductible with respect to the related
Mortgaged  Property (or, in the event that the amount of such deductible exceeds
the amount remaining in the Deductible Reserve Account,  the amount so remaining
in the Deductible Reserve Account) in the Lower-Tier  Distribution  Account,  or
(ii) remit the amount of such deductible  with respect to the related  Mortgaged
Property (or, in the event that the amount of such deductible exceeds the amount
remaining  in the  Deductible  Reserve  Account,  the amount so remaining in the
Deductible  Reserve Account) to the Master Servicer or the Special Servicer,  as
the case may be, to be applied to pay certain costs expenses,  penalties,  fines
or similar items related to the basis of claim under the Environmental Insurance
Policy.  Notwithstanding  the  foregoing,  the Master  Servicer  or the  Special
Servicer,  as the case may be,  may direct  the  Trustee to apply the  requested
amounts in a  combination  of the ways  described  in (i) and (ii)  above.  Upon
receipt of such notice from the Master Servicer or Special Servicer, as the case
may be, the Trustee  shall  withdraw the requested  amounts from the  Deductible
Reserve Account and apply them as directed.

     (b) Amounts held in the  Deductible  Reserve  Account  shall be held by the
Trustee in an  Eligible  Account  and may not be  invested.  Upon the earlier to
occur of (i) the  termination of the Trust Fund pursuant to Section 9.01 or (ii)
the liquidation, repurchase, release from the lien of the Mortgage or defeasance
of any and all Mortgage  Properties for which an Environmental  Insurance Policy
was in place on the Closing  Date,  the Trustee  shall  withdraw  any  remaining
amounts held in the Deductible  Reserve Account and shall promptly remit them to
DFC and DREFC or their  designee,  pro rata,  based upon the applicable  Initial
Deductible Reserve Amount, or as otherwise directed by DFC and DREFC in writing.

     (c) The Deductible  Reserve Account is an "outside reserve fund" within the
meaning of the REMIC  Provisions,  and is  beneficially  owned by DFC and DREFC,
which shall report all income,  gain, expense or loss with respect thereto.  Any
amounts  reimbursed to the Deductible  Reserve Account from the Lower Tier REMIC
shall be  treated  as paid to DFC and DREFC in their  capacities  as  beneficial
owners thereof.


                                    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 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 Q Certificates,  the Class R
Certificates, and the Class LR Certificates.

     The Class  A-1,  Class  A-2,  Class X,  Class B, Class C, Class D, Class E,
Class F, Class G,  Class H, Class J, Class Q, Class R and Class LR  Certificates
will be  substantially  in the forms annexed hereto as Exhibits A-1 through A-14
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
and Class J 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 and Class J  Certificates  (the
"Rule 144A Global  Certificates")  in definitive,  fully registered form without
interest coupons, (ii) Regulation S global Class F, Class G, Class H and Class J
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-8
through A-11 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 AMOUNT OR
     CLASS             MINIMUM DENOMINATION                  NOTIONAL AMOUNT)

      A-1                     $10,000.00                          $165,650,000

      A-2                     $10,000.00                          $455,533,000

      X                    $5,000,000.00                          $890,585,728

      B                       $10,000.00                           $42,303,000

      C                       $10,000.00                           $44,529,000

      D                       $10,000.00                           $57,888,000

      E                       $10,000.00                           $13,359,000

      F                       $10,000.00                           $46,756,000

      G                       $10,000.00                           $28,944,000

      H                       $10,000.00                            $6,679,000

      J                       $10,000.00                           $28,944,728

     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  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-14  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 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 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 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 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 S&P and "A2" by Moody's,  or
shall be otherwise acceptable to each Rating Agency.

     SECTION 5.05 Access to Certificateholders' Names and Addresses.

     (a) If any  Certificateholder  (for  purposes  of  this  Section  5.05,  an
"Applicant")  applies  in  writing  to  the  Certificate  Registrar,   and  such
application  states  that  the  Applicant  desires  to  communicate  with  other
Certificateholders,  the  Certificate  Registrar  shall  furnish  or cause to be
furnished  to  such  Applicant  a  list  of  the  names  and  addresses  of  the
Certificateholders  as of the most  recent  Record  Date,  at the expense of the
Applicant.

     (b) Every  Certificateholder,  by  receiving  and holding its  Certificate,
agrees with the Trustee that the Trustee and the Certificate Registrar shall not
be held accountable in any way by reason of the disclosure of any information as
to the names and addresses of the  Certificateholders  hereunder,  regardless of
the source from which such information was derived.

     SECTION 5.06 Actions of Certificateholders.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or  other  action   provided  by  this   Agreement  to  be  given  or  taken  by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
agent  duly  appointed  in  writing;  and except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are  delivered to the Trustee and,  when  required,  to the Seller or the Master
Servicer.  Proof of execution of any such instrument or of a writing  appointing
any such  agent  shall be  sufficient  for any  purpose  of this  Agreement  and
conclusive in favor of the Trustee, the Seller and the Master Servicer,  if made
in the manner provided in this Section.

     (b) The fact and date of the execution by any Certificateholder of any such
instrument or writing may be proved in any  reasonable  manner which the Trustee
deems sufficient.

     (c) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a Certificateholder shall bind every Holder of every Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu  thereof,  in  respect of  anything  done,  or  omitted to be done,  by the
Trustee,  the Seller or the Master Servicer in reliance thereon,  whether or not
notation of such action is made upon such Certificate.

     (d) The Trustee or Certificate  Registrar may require such additional proof
of any matter referred to in this Section 5.06 as it shall deem necessary.

     SECTION   5.07   Authenticating   Agent.   The   Trustee   may  appoint  an
Authenticating   Agent  to  execute  and  to  authenticate   Certificates.   The
Authenticating  Agent must be acceptable to the Seller and must be a corporation
organized and doing  business  under the laws of the United States of America or
any state,  having a principal  office and place of business in a state and city
acceptable  to the  Seller,  having a combined  capital  and surplus of at least
$15,000,000,  authorized  under such laws to do a trust  business and subject to
supervision or examination  by federal or state  authorities.  The Trustee shall
serve as the initial  Authenticating  Agent and the Trustee  hereby accepts such
appointment.

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

     The Authenticating Agent may at any time resign by giving at least 30 days'
advance written notice of resignation to the Trustee and the Seller. The Trustee
may at any time  terminate  the  agency  of the  Authenticating  Agent by giving
written notice of termination to the Authenticating  Agent and the Seller.  Upon
receiving a notice of resignation or upon such a termination,  or in case at any
time the Authenticating  Agent shall cease to be eligible in accordance with the
provisions of this Section 5.07, the Trustee  promptly shall appoint a successor
Authenticating  Agent,  which shall be acceptable to the Seller,  and shall mail
notice  of  such   appointment   to  all   Certificateholders.   Any   successor
Authenticating  Agent upon acceptance of its appointment  hereunder shall become
vested  with  all  the  rights,  powers,  duties  and  responsibilities  of  its
predecessor hereunder, with like effect as if originally named as Authenticating
Agent  herein.  No  successor  Authenticating  Agent shall be  appointed  unless
eligible under the provisions of this Section 5.07.

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

     SECTION 5.08 Appointment of Custodians. The Trustee may appoint one or more
Custodians  to hold all or a  portion  of the  Mortgage  Files as agent  for the
Trustee,  by entering into a Custodial  Agreement.  The Trustee agrees to comply
with the  terms  of each  Custodial  Agreement  and to  enforce  the  terms  and
provisions   thereof   against   the   Custodian   for   the   benefit   of  the
Certificateholders.  Each Custodian shall be a depository institution subject to
supervision  by federal or state  authority,  shall have a combined  capital and
surplus of at least $10,000,000,  shall have a long-term debt rating of at least
"BBB" from S&P and "Baa2" from  Moody's,  unless the Trustee shall have received
prior written  confirmation  from Moody's 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
negligent  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 the Special  Servicer  may assign its
respective  rights and delegate its respective duties and obligations under this
Agreement,  provided  that,  in the  case of the  Master  Servicer,  the  Master
Servicer  has  received the prior  written  consent of the Seller,  and provided
further  that,  with  respect  to either  the  Master  Servicer  or the  Special
Servicer:  (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 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.

     SECTION  6.07 Year 2000  Compliance.  Each of the Master  Servicer  and the
Special Servicer  covenant that by August 31, 1999, any custom-made  software or
hardware designed or purchased or licensed by the Master Servicer or the Special
Servicer,  as  applicable,  and  used  by the  Master  Servicer  or the  Special
Servicer, as applicable, in the course of the operation or management of, or the
compiling,  reporting or generation of data required by this  Agreement will not
contain  any  deficiency  (x) in the  ability of such  software  or  hardware to
identify  correctly or perform  calculations or other processing with respect to
dates after August 31, 1999 or (y) that would cause such software or hardware to
be fit no longer  for the  purpose  for which it was  intended  by reason of the
changing of the date from 1999 to 2000.


                                   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,
         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, 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 notice by public announcements
         (including,  without  limitation,  by published  notice) by, or written
         correspondence  from,  Moody's  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 Moody's to
         any Class of Certificates; or

                  (viii) the Master  Servicer  is  removed  from S&P's  approved
         master servicer list and the ratings of any of the  Certificates by S&P
         are downgraded,  qualified or withdrawn (including, without limitation,
         "negative credit watch") in connection with such removal;

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 notice by public  announcement
         (including,  without  limitation,  by published  notice) by, or written
         correspondence  from  Moody's  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 Moody's to
         any Class of Certificates; or

                  (viii) the  Special  Servicer is removed  from S&P's  approved
         special servicer list and the ratings of any of the Certificates by S&P
         are downgraded,  qualified  (including,  without limitation,  "negative
         credit watch") or withdrawn in connection with such removal;

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
moneys  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 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  software  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,  bond or other paper or document reasonably
         believed by it to be genuine and to have been  signed or  presented  by
         the  proper   party  or  parties   and  the   Trustee   shall  have  no
         responsibility  to  ascertain  or confirm the  genuineness  of any such
         party or parties;

                  (ii) The Trustee may consult  with  counsel and any Opinion of
         Counsel  shall be full and complete  authorization  and  protection  in
         respect of any action  taken or suffered or omitted by it  hereunder in
         good faith and in accordance with such Opinion of Counsel;

                  (iii)  (A)  The  Trustee  shall  be  under  no  obligation  to
         institute,  conduct or defend any  litigation  hereunder or in relation
         hereto   at  the   request,   order   or   direction   of  any  of  the
         Certificateholders,  pursuant  to the  provisions  of  this  Agreement,
         unless  such  Certificateholders  shall  have  offered  to the  Trustee
         reasonable  security  or  indemnity  against  the costs,  expenses  and
         liabilities which may be incurred therein or thereby;

                  (B) the right of the Trustee to perform any  discretionary act
         enumerated in this Agreement  shall not be construed as a duty, and the
         Trustee  shall not be  answerable  for  other  than its  negligence  or
         willful misconduct in the performance of any such act; and

                  (C)  provided,  that  subject  to the  foregoing  clause  (A),
         nothing  contained herein shall relieve the Trustee of the obligations,
         upon the occurrence of an Event of Default (which has not been cured or
         waived)  of which a  Responsible  Officer  of the  Trustee  has  actual
         knowledge,  to exercise  such of the rights and powers  vested in it by
         this  Agreement,  and to use the same degree of care and skill in their
         exercise,  as  a  prudent  person  would  exercise  or  use  under  the
         circumstances in the conduct of such person's own affairs;

                  (iv) Neither the Trustee nor any of its  directors,  officers,
         employees,  Affiliates,  agents or "control" persons within the meaning
         of the Act shall be personally liable for any action taken, suffered or
         omitted by it in good faith and  reasonably  believed by the Trustee to
         be  authorized or within the  discretion or rights or powers  conferred
         upon it by this Agreement;

                  (v) The Trustee  shall not be bound to make any  investigation
         into the  facts  or  matters  stated  in any  resolution,  certificate,
         statement,  instrument,  opinion,  report,  notice,  request,  consent,
         order, approval,  bond or other paper or document,  unless requested in
         writing to do so by Holders of  Certificates  entitled  to at least 25%
         (or such other  percentage  as is specified  herein) of the  Percentage
         Interests of any affected Class; provided, however, that if the payment
         within a  reasonable  time to the  Trustee  of the costs,  expenses  or
         liabilities  likely  to be  incurred  by  it  in  the  making  of  such
         investigation is, in the opinion of the Trustee, not reasonably assured
         to the  Trustee  by the  security  afforded  to it by the terms of this
         Agreement,  the Trustee may require  reasonable  indemnity against such
         expense or  liability  as a condition  to taking any such  action.  The
         reasonable  expense  of every such  investigation  shall be paid by the
         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.

                  (vii) For purposes of this  Agreement,  the Trustee shall have
         notice of an event only when a  Responsible  Officer of the Trustee has
         received notice of such event.

     (b) Following the Start-up Day, the Trustee shall not,  except as expressly
required by any provision of this Agreement,  accept any  contribution of assets
to the Trust Fund unless the Trustee  shall have  received an Opinion of Counsel
(the costs of obtaining such opinion to be borne by the Person  requesting  such
contribution)  to the effect that the inclusion of such assets in the Trust Fund
will not cause either the Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to
qualify as a REMIC at any time that any  Certificates are outstanding or subject
either the Upper-Tier  REMIC or the Lower-Tier  REMIC to any tax under the REMIC
Provisions or other  applicable  provisions  of federal,  state and local law or
ordinances.

     (c)  All  rights  of  action  under  this  Agreement  or  under  any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

     The Trustee shall have no duty to conduct any affirmative  investigation as
to the occurrence of any condition requiring the repurchase of any Mortgage Loan
by the 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 moneys 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
S&P and  "Baa2"  by  Moody's  (or at any  time  when  there is no  Fiscal  Agent
appointed  and acting  hereunder  or any such Fiscal  Agent so  appointed  has a
rating on its long-term  unsecured debt that is lower than "AA" by S&P and "Aa2"
by Moody's the rating on the unsecured  long term debt of the Trustee must be at
least "AA" by S&P and "Aa2" by Moody's or meet different standards provided that
each Rating Agency shall have confirmed in writing that such different standards
would not, in and of itself, result in a downgrade,  qualification or withdrawal
of the then  current  ratings  assigned  to the  Certificates)  and  subject  to
supervision  or  examination  by federal or state  authority and shall not be an
Affiliate of the Master Servicer  (except during any period when the Trustee has
assumed  the duties of the Master  Servicer  pursuant  to  Section  7.02).  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 Moody's 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 Moody's,  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  or its designee 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) The initial  Controlling  Class  Representative  shall be First Chicago
Capital Corporation, a Delaware corporation.

     (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 of 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 Property Advances (to the
                  extent  not   reimbursed  by  or  on  behalf  of  the  related
                  Borrower),   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
Special  Servicer,  or if neither such Holders nor the Special  Servicer do; the
Seller,  or if neither such Holders nor the Special Servicer nor that Seller do,
the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or, in the case of a termination by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  through the Trustee of its  intention  to do so in writing at
least 30 days prior to the Early Termination  Notice Date and neither the Seller
nor the  Master  Servicer  as the  case may be,  terminates  the  Trust  Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to this  Agreement or by the Trust Fund in  connection  with
the purchase of the Mortgage  Loans and other assets of the Trust Fund  pursuant
to this  Section  9.01(c)  shall be borne by the party  exercising  its purchase
rights  hereunder.  The Trustee  shall be entitled to rely  conclusively  on any
determination made by an Independent appraiser pursuant to this subsection (c).

     Any  Mortgage  Loan  purchased  under the  circumstances  described in this
subsection  (c)  will be  purchased  subject  to a  continuing  right of (i) the
holders of the Class Q Certificates to receive from the purchaser(s),  from time
to time,  payments  corresponding  to  Default  Interest  with  respect  to such
Mortgage  Loan and (ii) the holders of the Classes of  Certificates  entitled to
receive the Excess  Interest with respect to such Mortgage Loan, as specified in
Section 2.07(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 or 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,  (iv) to DFC and DREFC or its
designee any remaining  amounts in the  Deductible  Reserve  Account,  pro rata,
based upon the applicable  Initial  Deductible  Reserve Amount,  or as otherwise
directed  in  writing by DFC and DREFC and (v) to the  holders  of  Certificates
entitled to receive  Excess  Interest,  as provided in Section  2.07(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 Services 
                                          Group,
                                        GS Mortgage Securities Corporation II, 
                                          Series 1999,-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 1999,-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, to:

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

     With a copy to:

                           CMBS Manager
                           GMAC Commercial Mortgage
                           150 South Wacker
                           Suite 2800
                           Chicago, Illinois 60606
                           Attention:  Gary Severyn

     If to the Special Servicer, to:

                           Lennar Partners, Inc.
                           760 NW 107th Avenue
                           Suite 400
                           Miami, Florida  33139
                           Attention:    Ronald Schrager

     If to the Underwriters, to:

                           Goldman, Sachs & Co.
                           85 Broad Street
                           New York, New York  10004
                           Attention: Rolf Edwards

     With a copy to:

                           Jay Strauss, Esq.

     and

                           Norwest Investment Services, Inc.
                           608 Second Avenue South
                           MS0140
                           Minneapolis, Minnesota  55479
                           Attention:  Michael Petersen

     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.
                           1 Lake Shore Centre
                           3281 Guasti Road, Suite 800
                           Ontario, California 91761
                           Attention: President

     If to DFC, to:

                           Daiwa Finance Corp.
                           32 Old Slip
                           New York, New York 10005,
                           Attention: General Counsel

     With a copy to:

                           Jeffrey Lenobel, Esq.
                           Schulte, Roth & Zabel LLP
                           900 Third Avenue
                           New York, NY 10022

     If to DREFC, to:

                           Daiwa Real Estate Finance Corp.
                           32 Old Slip
                           New York, New York 10005,
                           Attention: General Counsel

     With a copy to:

                           Jeffrey Lenobel, Esq.
                           Schulte, Roth & Zabel LLP
                           900 Third Avenue
                           New York, NY 10022

     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(d);

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

                  (vi) any change in the location of the Collection 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
         3.13;

                  (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:

                  Moody's Investors Service, Inc.
                  99 Church Street
                  New York, New York 10007
                  Attention: Commercial Mortgage Backed Securities 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 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 either 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,  the Deductible  Reserve Account,  Lower-Tier  Distribution
Account,  Upper-Tier  Distribution Account, Class Q Distribution 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.

     SECTION 10.10 Request by  Certificateholders.  Where information or reports
are required to be delivered to a Certificateholder upon request pursuant to the
terms of this  Agreement,  such  request can be in the form of a single  blanket
request  by a  Certificateholder  to the  Trustee,  the Master  Servicer  or the
Special Servicer,  as applicable,  and, with respect to such  Certificateholder,
such request  shall be deemed to relate to each date such report or  information
may be requested.  The notice shall set forth the applicable Sections where such
reports and information are requested.

                            [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: ________________________________


                                    DAIWA FINANCE CORP.,
                                        as Responsible Party

                                    By: ______________________________________
                                       Name: _________________________________
                                       Title: ________________________________


                                    DAIWA REAL ESTATE FINANCE CORP.,
                                        as Responsible Party

                                    By: ______________________________________
                                       Name: _________________________________
                                       Title: ________________________________


<PAGE>


                                    AMRESCO CAPITAL LIMITED, INC.,
                                        as Responsible Party


                                    By: ______________________________________
                                       Name: _________________________________
                                       Title: ________________________________


                                    GMAC COMMERCIAL MORTGAGE CORPORATION,
                                        as Master Servicer


                                    By: ______________________________________
                                       Name: _________________________________
                                       Title: ________________________________


                                    LENNAR PARTNERS, INC.,
                                        as Special Servicer


                                    By: ______________________________________
                                       Name: _________________________________
                                       Title: ________________________________


                                    LASALLE NATIONAL BANK,
                                        as Trustee, Custodian, Certificate 
                                        Registrar


                                    By: ______________________________________
                                       Name: _________________________________
                                       Title: ________________________________


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


                                    By: ______________________________________
                                       Name: _________________________________
                                       Title: ________________________________


<PAGE>

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



     On this ___ day of  January,  1999,  before me, the  undersigned,  a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared  _________________,  to me known who, by me duly sworn,  did depose and
acknowledge before me and say that he/she resides at  _________________________;
that  he/she  is  the   _________________________   of  GS  Mortgage  Securities
Corporation II, a Delaware  corporation,  the corporation  described in and that
executed the foregoing  instrument;  and that he/she signed his/her name thereto
under  authority of the board of directors of said  corporation and on behalf of
such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for 
the State of New York.


My Commission expires: _____________


(stamp)


(seal)


This instrument prepared by: _________________


<PAGE>

STATE OF TEXAS                        )
                                      )
COUNTY OF DALLAS                      )



     On this ____ day of January, 1999, before me, _________________________,  a
Notary   Public   in  and  for  the   State  of   Texas,   personally   appeared
______________________,  the  ______________________ of AMRESCO Capital Limited,
Inc.,  personally  known to me or  proved  to me on the  basis  of  satisfactory
evidence to be the person whose name is subscribed to the within  instrument and
acknowledged  to me that he executed the same in his  authorized  capacity,  and
that by his signatures on the instrument the  corporations  upon behalf of which
the person acted executed the within instrument.

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



                                  ____________________________________________
                                  NOTARY PUBLIC in and for the State of Texas.
                                  My Commission expires: _____________________


                                  (stamp)



This instrument prepared by:


<PAGE>

STATE OF [             ]              )
                                      )  ss:
COUNTY OF [            ]              )



     On this ____________ day of January,  1999,  before me, the undersigned,  a
Notary Public in and for the State of [__________], duly commissioned and sworn,
personally appeared ___________________,  to me known who, by me duly sworn, did
depose   and   acknowledge   before   me  and  say  that   he/she   resides   at
__________________________;  is the  ________________________  of Goldman  Sachs
Real  Estate  Funding  Corp.,   the  corporation  that  executed  the  foregoing
instrument as General  Partner of Goldman  Sachs  Mortgage  Company,  a New York
limited partnership; and that he/she signed his/her name thereto under authority
of the board of directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



NOTARY PUBLIC in and for 
the State of [___________].


My Commission expires:  _________________________


(stamp)


(seal)


This instrument prepared by:  ______________________


<PAGE>

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



     On this  _________  day of January,  1999,  before me, the  undersigned,  a
Notary  Public in and for the State of New York,  duly  commissioned  and sworn,
personally  appeared  _________________,  to me known who, by me duly sworn, did
depose   and   acknowledge   before   me  and  say  that   he/she   resides   at
_________________________; that he/she is the _________________________ of Daiwa
Finance Corp., a New York  corporation,  the  corporation  described in and that
executed the foregoing  instrument;  and that he/she signed his/her name thereto
under  authority of the board of directors of said  corporation and on behalf of
such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.


NOTARY PUBLIC in and for the State of New York.


My Commission expires:  __________________________


(stamp)


(seal)


This instrument prepared by:  _______________________


<PAGE>

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



     On the ______ day of January, 1999, before me, ________________________,  a
Notary    Public    in    and    for    said    State,    personally    appeared
________________________,  the  __________________  of Daiwa Real Estate Finance
Corp.,  a Delaware  Corporation,  personally  known to me or proved to me on the
basis of satisfactory  evidence to be the person whose name is subscribed to the
within  instrument and  acknowledged to me that such person executed the same in
their  authorized  capacity,  and that by the  signature on the  instrument  the
corporation   upon  behalf  of  which  the  person  acted  executed  the  within
instrument.

     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 January,  1999,  before me, the undersigned,  a
Notary Public in and for the State of [__________], duly commissioned and sworn,
personally appeared ___________________,  to me known who, by me duly sworn, did
depose   and   acknowledge   before   me  and  say  that   he/she   resides   at
__________________________;  is the  ________________________  of [ ];  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 January,  1999,  before me, the undersigned,  a
Notary Public in and for the State of [_______],  duly  commissioned  and sworn,
personally appeared ___________________,  to me known who, by me duly sworn, did
depose   and   acknowledge   before   me  and  say  that   he/she   resides   at
__________________________;  is the  ________________________  of [Lennar];  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 January,  1999,  before me, the undersigned,  a
Notary Public in and for the State of [__________], duly commissioned and sworn,
personally appeared ___________________,  to me known who, by me duly sworn, did
depose   and   acknowledge   before   me  and  say  that   he/she   resides   at
__________________________;  is the  ________________________  of [ ];  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 January,  1999,  before me, the undersigned,  a
Notary Public in and for the State of [________________],  duly commissioned and
sworn,  personally  appeared  ___________________,  to me known who,  by me duly
sworn,  did  depose and  acknowledge  before me and say that  he/she  resides at
__________________________;  is the  ________________________  of [ ];  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 1999-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 1999-C1, CLASS A-1


Pass-Through Rate:  5.850%

First Distribution Date: February 18, 1999      Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal         Scheduled Final Distribution
Amount of the Class A-1 Certificates:           Date: June 18, 2028
$165,650,000

CUSIP:  36228C DC 4                             Initial Certificate Principal
                                                Amount of this Certificate:
ISIN:  US36228CDC47                             [_____________]

Common Code:  009389695


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 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 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage  Corporation,  as Master Servicer,  Lennar Partners Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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 (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special Servicer nor that Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling  Class  Representative,  or in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  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 1999-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 1999-C1, CLASS A-2


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

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution
Amount of the Class A-2 Certificates:             Date: June 18, 2028
$455,533,000

CUSIP:  36228C DD2                                Initial Certificate Principal
                                                  Amount of this Certificate:
ISIN:  US36228CDD20                               $[_______________]

Common Code:  009389768

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
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 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage  Corporation,  as Master Servicer,  Lennar Partners Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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 (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special Servicer nor that Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling  Class  Representative,  or in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  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 1999-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 B, CLASS C, CLASS D, CLASS E, CLASS F, CLASS G,
CLASS H AND CLASS J 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  CERTIFICATE IS ISSUED ON JANUARY 20, 1999, AND BASED ON ITS ISSUE PRICE OF
6.06219% OF THE INITIAL CLASS X NOTIONAL AMOUNT, INCLUDING ACCRUED INTEREST, AND
A STATED  REDEMPTION  PRICE AT  MATURITY  EQUAL  TO ALL  INTEREST  DISTRIBUTIONS
HEREON,  AND IS ISSUED WITH ORIGINAL ISSUE  DISCOUNT  ("OID") FOR FEDERAL INCOME
TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS  REFLECTING THE PREPAYMENT  ASSUMPTION OF ZERO, 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 CLASS X NOTIONAL AMOUNT IS APPROXIMATELY  3.50132315%;
(II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED  MONTHLY,  IS
APPROXIMATELY  9.94%;  AND (III) THE AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST
ACCRUAL  PERIOD  (JANUARY 20, 1999 TO FEBRUARY 18, 1999) AS A PERCENTAGE  OF THE
INITIAL  CLASS  X  NOTIONAL  AMOUNT,  CALCULATED  USING  THE  EXACT  METHOD,  IS
APPROXIMATELY 0.04683811%.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS X


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

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Notional Amount of the          Scheduled Final Distribution
Class X Certificates: $890,585,728                Date: June 18, 2028

CUSIP:  36228C DE 0                               Initial Notional Amount of 
                                                  this Certificate: 
ISIN:  US36228CDE03                               $[______________]

Common Code:  009389784

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 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  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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage  Corporation,  as Master Servicer,  Lennar Partners Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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 (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special Servicer nor that Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling  Class  Representative,  or in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  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-4

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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 1999-C1, CLASS B


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

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution
Amount of the Class B Certificates:               Date: June 18, 2028
$42,303,000

CUSIP:  36228C DF 7                               Initial Certificate Principal
                                                  Amount of this Certificate:
ISIN:  US36228CDF77                               $[__________]

Common Code:  009389814

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 X, 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 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage  Corporation,  as Master Servicer,  Lennar Partners Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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 (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special Servicer nor that Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling  Class  Representative,  or in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  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-5

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS C


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

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution
Amount of the Class C Certificates:               Date: June 18, 2028
$44,529,000

CUSIP:  36228C DG 5                               Initial Certificate Principal
                                                  Amount of this Certificate:
ISIN:  US36228CDG50                               $[___________]

Common Code:  009389865

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 X, Class
B,  Class D,  Class E,  Class F, Class G, Class H, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage  Corporation,  as Master Servicer,  Lennar Partners Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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 (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special Servicer nor that Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling  Class  Representative,  or in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  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-6

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS D


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

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution 
Amount of the Class D Certificates:               Date: June 18, 2028
$57,888,000

CUSIP:  36228C DH 3                               Initial Certificate Principal
                                                  Amount of this Certificate: 
ISIN:  US36228CDH34                               $[_____________]

Common Code:  009389938

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 X, Class
B, Class C, Class E, Class F, Class G, Class H, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage  Corporation,  as Master Servicer,  Lennar Partners Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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 the 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 (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special Servicer nor that Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling  Class  Representative,  or in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  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-7

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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 JANUARY 20, 1999, AND BASED ON ITS ISSUE PRICE OF
93.88842%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  2  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  6.15114308 (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,
COMPOUNDED  MONTHLY,  IS  APPROXIMATELY  8.12%;  AND  (III)  THE  AMOUNT  OF OID
ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD  (JANUARY 20, 1999 TO FEBRUARY 18,
1999) AS A  PERCENTAGE  OF THE INITIAL  PRINCIPAL  BALANCE OF THIS  CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY 0.03922352%.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS E


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

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution 
Amount of the Class E Certificates:               Date: June 18, 2028
$13,359,000

CUSIP:  36228C DJ 9                               Initial Certificate Principal
                                                  Amount of this Certificate: 
ISIN:  US36228C DJ99                              $[_____________]

Common Code:  009390049

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 X, Class
B, Class C, Class D, Class F, Class G, Class H, Class J, Class Q, Class R, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage  Corporation,  as Master Servicer,  Lennar Partners Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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 (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special Servicer nor that Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling  Class  Representative,  or in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate, the Controlling Class Representative, the Seller and the
Master  Servicer;  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-8

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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 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.

[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  CERTAIN  OTHER  CLASSES  OF
CERTIFICATES  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 JANUARY 20, 1999, AND BASED ON ITS ISSUE PRICE OF
70.54201%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  2  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   29.49021111%;   (II)  THE  ANNUAL  YIELD  TO  MATURITY  OF  THIS
CERTIFICATE,  COMPOUNDED MONTHLY, IS APPROXIMATELY  10.53%; AND (III) THE AMOUNT
OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD (JANUARY 20, 1999 TO FEBRUARY
18, 1999) AS A PERCENTAGE OF THE INITIAL  PRINCIPAL BALANCE OF THIS CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY 0.12626419%.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-C1, CLASS F


Pass-Through Rate:  5.800000%

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution 
Amount of the Class F Certificates:               Date: June 18, 2028
$46,756,000

                                                  Initial Certificate Principal
CUSIP:        [for 144A:  36228C DK6]             Amount of this Certificate:  
              [for Reg. S:  U03911 AW1]           $[_______________]
              [for Reg. D:  36228C DL4]

ISIN:    US36228CDK62

Common Code:  009390081

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 X, Class
B,  Class C,  Class D,  Class E, Class G, Class H, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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;  (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special  Servicer nor the Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate,  the Controlling Class Representative and the Seller and
the Master Servicer; the Seller and the Master Servicer,  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-9

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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 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.

[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  CERTAIN  OTHER  CLASSES  OF
CERTIFICATES  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 JANUARY 20, 1999, AND BASED ON ITS ISSUE PRICE OF
56.69141%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  2  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   43.34081111%;   (II)  THE  ANNUAL  YIELD  TO  MATURITY  OF  THIS
CERTIFICATE,  COMPOUNDED MONTHLY, IS APPROXIMATELY  12.72%; AND (III) THE AMOUNT
OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD (JANUARY 20, 1999 TO FEBRUARY
18, 1999) AS A PERCENTAGE OF THE INITIAL  PRINCIPAL BALANCE OF THIS CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY 0.10956348%.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-C1, CLASS G



Pass-Through Rate:  5.80000%

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution 
Amount of the Class G Certificates:               Date: June 18, 2028
$28,944,000

CUSIP:   [for 144A:  36228C DM 2]                 Initial Certificate Principal
         [for Reg. S:  U03911 AX 9]               Amount of this Certificate:  
         [for Reg. D: 36228C DN0]                 $[_______________]

ISIN:    US36228CDM29

Common Code:  09390251

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 X, Class
B,  Class C,  Class D,  Class E, Class F, Class H, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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;  (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special  Servicer nor the Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate,  the Controlling Class Representative and the Seller and
the Master Servicer; the Seller and the Master Servicer,  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-10

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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 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.

[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  CERTAIN  OTHER  CLASSES  OF
CERTIFICATES  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 JANUARY 20, 1999, AND BASED ON ITS ISSUE PRICE OF
47.89701%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  2  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   52.13521111%;   (II)  THE  ANNUAL  YIELD  TO  MATURITY  OF  THIS
CERTIFICATE,  COMPOUNDED MONTHLY, IS APPROXIMATELY  14.41%; AND (III) THE AMOUNT
OF OID ALLOCABLE TO THE SHORT FIRST ACCRUAL PERIOD (JANUARY 20, 1999 TO FEBRUARY
18, 1999) AS A PERCENTAGE OF THE INITIAL  PRINCIPAL BALANCE OF THIS CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY 0.08547364%.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-C1, CLASS H



Pass-Through Rate:  5.8000%

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution 
Amount of the Class H Certificates:               Date: June 18, 2028
$6,679,000

CUSIP:  [for 144A:  36228C DP 5]                  Initial Certificate Principal
        [for Reg. S:  U03911 AY 7]                Amount of this Certificate:  
        [for Reg. D: 36228C DR1]                  $[_______________]

ISIN:  US36228CDP59

Common Code:  009390294

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 X, Class
B,  Class C,  Class D,  Class E, Class F, Class G, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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;  (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special  Servicer nor the Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate,  the Controlling Class Representative and the Seller and
the Master Servicer; the Seller and the Master Servicer,  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-11

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-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 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.

[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  CERTAIN  OTHER  CLASSES  OF
CERTIFICATES  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 JANUARY 20, 1999, AND BASED ON ITS ISSUE PRICE OF
21.81441%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL  TO ITS  INITIAL  PRINCIPAL  BALANCE  (PLUS  2  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   3.50132315%;   (II)  THE  ANNUAL   YIELD  TO  MATURITY  OF  THIS
CERTIFICATE, COMPOUNDED MONTHLY, IS APPROXIMATELY 9.94%; AND (III) THE AMOUNT OF
OID  ALLOCABLE TO THE SHORT FIRST ACCRUAL  PERIOD  (JANUARY 20, 1999 TO FEBRUARY
18, 1999) AS A PERCENTAGE OF THE INITIAL  PRINCIPAL BALANCE OF THIS CERTIFICATE,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY 0.04683811%.



<PAGE>


                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1999-C1, CLASS J


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

First Distribution Date: February 18, 1999        Cut-Off Date: January 10, 1999

Aggregate Initial Certificate Principal           Scheduled Final Distribution 
Amount of the Class J Certificates:               Date: June 18, 2028
$28,944,728

CUSIP:  [for 144A:  36228C DQ 3]                  Initial Certificate Principal
        [for Reg. S:  U03911 AZ 4]                Amount of this Certificate: 
        [for Reg. D: 36228C DS9]                  $[_______________]

ISIN:  US36228CDQ33

Common Code:  009390316

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 X, Class
B,  Class C,  Class D,  Class E, Class F, Class G, Class H, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest in a "regular interest" in a "real estate mortgage investment conduit,"
as those terms are defined, respectively, in Sections 860G(a)(1) and 860D of the
Internal Revenue Code of 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 February 18, 1999 (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;  (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special  Servicer nor the Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate,  the Controlling Class Representative and the Seller and
the Master Servicer; the Seller and the Master Servicer,  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-12

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-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 1999-C1, CLASS Q

Percentage Interest:  100%

Cut-Off Date:  January 10, 1999

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 X, Class
B,  Class C,  Class D, Class E, Class F, Class G, Class H, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  The Trustee makes no  representation  or warranty as to any of
the  statements   contained  herein  or  the  validity  or  sufficiency  of  the
Certificates  or the Mortgage  Loans and has executed  this  Certificate  in its
limited capacity as Trustee under the Pooling Agreement.

                  Pursuant to the terms of the Pooling  Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final  distribution on any  Certificate),  on the 18th day of each month (or, if
such  18th  day is not a  Business  Day,  the  next  succeeding  Business  Day),
commencing on February 18, 1999 (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,  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;  (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special  Servicer nor the Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate,  the Controlling Class Representative and the Seller and
the Master Servicer; the Seller and the Master Servicer,  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 its
                                             individual  capacity  but solely as
                                             Trustee


                                             By: _______________________________
                                                        Authorized Officer


                         Certificate of Authentication
                         -----------------------------

                  This is one of the  Class Q  Certificates  referred  to in the
Pooling Agreement.

Dated:  [______________]


                                             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-13

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-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 1999-C1, CLASS LR

Percentage Interest:  100%

Cut-Off Date:  January 10, 1999

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 X, Class
B,  Class C,  Class D, Class E, Class F, Class G, Class H, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest  in  a  "residual  interest"  in a  "real  estate  mortgage  investment
conduit," as those terms are defined,  respectively,  in Sections 860G(a)(2) and
860D of the Internal Revenue Code of 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 February 18, 1999 (each such date, a "Distribution  Date"), to the
Person in whose name this  Certificate  is registered  as of the related  Record
Date, an amount equal to such  Person's pro rata share (based on the  Percentage
Interest  represented  by this  Certificate)  of the aggregate  amount,  if any,
allocable to the Class LR Certificates for such  Distribution  Date, all as more
fully described in the Pooling Agreement.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the close of business on the last day of the month immediately preceding
the  month in  which  such  Distribution  Date  occurs,  or if such day is not a
Business Day, the immediately  preceding Business Day. Such distributions  shall
be made on each  Distribution  Date  other  than  the  Termination  Date to each
Certificateholder  of record on the related  Record Date (a) by wire transfer of
immediately  available funds to the account of such  Certificateholder at a bank
or other entity located in the United States and having  appropriate  facilities
therefor,   if  such   Certificateholder   provides   the  Trustee  with  wiring
instructions  no less than five Business Days prior to the related  Record Date,
or  otherwise  (b)  by  check  mailed  to  such  Certificateholder.   The  final
distribution  on each  Certificate  shall be made in like manner,  but only upon
presentment  and surrender of such  Certificate  at the office of the Trustee or
its agent (which may be the Paying Agent or the Certificate  Registrar acting as
such agent) that is specified in the notice to  Certificateholders of such final
distribution.

                  Any funds not distributed on the  Termination  Date because of
the failure of any  Certificateholders to tender their Certificates shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination  Date has been given pursuant
to Section 9.01 of the Pooling  Agreement  shall not have been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee shall mail a second notice to the remaining Certificateholders, at their
last  addresses   shown  in  the  Certificate   Register,   to  surrender  their
Certificates  for  cancellation  in order to receive,  from such funds held, the
final  distribution  with respect  thereto.  If within one year after the second
notice any Certificate  shall not have been  surrendered for  cancellation,  the
Trustee may, directly or through an agent, take appropriate steps to contact the
remaining  Certificateholders  concerning  surrender of their Certificates.  The
costs   and   expenses   of   maintaining   such   funds   and   of   contacting
Certificateholders  shall be paid out of the assets which remain held. If within
two  years  after  the  second  notice  any  Certificates  shall  not have  been
surrendered  for  cancellation,  the  Paying  Agent  shall  pay to the  Class  R
Certificateholders all amounts distributable to the Holders thereof. No interest
shall  accrue or be payable  to any  Certificateholder  on any amount  held as a
result of such  Certificateholder's  failure to surrender its Certificate(s) for
final payment thereof in accordance with Section 9.01 of the Pooling Agreement.

                  This  Certificate  is limited in right of  payment  to,  among
other  things,  certain  collections  and  recoveries in respect of the Mortgage
Loans, as more specifically set forth herein and in the Pooling Agreement.

                  As provided in the Pooling Agreement,  the Trust Fund includes
(i)  such  Mortgage  Loans  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;  (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special  Servicer nor the Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate,  the Controlling Class Representative and the Seller and
the Master Servicer; the Seller and the Master Servicer,  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 A-14

                     GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-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 1999-C1, CLASS R

Percentage Interest:  100%

Cut-Off Date:  January 10, 1999

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 X, Class
B,  Class C,  Class D, Class E, Class F, Class G, Class H, Class J, 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 January 10,
1999 (the "Pooling Agreement"),  by and among GS Mortgage Securities Corporation
II, as Seller,  Goldman Sachs Mortgage Company, as a Responsible Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent.  To the extent not defined herein,  capitalized  terms used herein
shall have the meanings assigned thereto in the Pooling Agreement.

                  This  Certificate  represents a pro rata undivided  beneficial
interest  in  a  "residual  interest"  in a  "real  estate  mortgage  investment
conduit," as those terms are defined,  respectively,  in Sections 860G(a)(2) and
860D of the Internal Revenue Code of 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 February 18, 1999 (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;  (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 of the Trustee's rights in the Reserve Accounts and Lock-Box Accounts
and 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 Class Q Distribution  Account,  the
Deductible  Reserve Account and any REO Account  including  reinvestment  income
thereon;  and  (ix)  any  environmental  indemnity  agreements  relating  to the
Mortgaged Properties.

                  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 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 Property  Advances
                                    (to  the  extent  not  reimbursed  by  or on
                                    behalf  of  the   related   Borrower),   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 Special  Servicer,  or if neither such Holders nor the Special  Servicer do;
the Seller,  or if neither such Holders nor the Special  Servicer nor the Seller
do, the Master Servicer or, if neither such Holders nor the Special Servicer 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, in the case of a
termination by such Holders,  the Controlling Class  Representative,  or, in the
case  of  a  termination  by  the  Special   Servicer,   the  Controlling  Class
Representative  and the Seller,  or in the case of a termination  by the Seller,
the Master  Servicer  and the Holders of the Class LR  Certificates,  or, in the
case  of  a  termination  by  the  Master   Servicer,   the  Controlling   Class
Representative and the Seller, or, in the case of a termination by the Holder of
a Class LR Certificate,  the Controlling Class Representative and the Seller and
the Master Servicer; the Seller and the Master Servicer,  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 B

                             MORTGAGE LOAN SCHEDULE


<PAGE>

                     GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1999-C1
                             Mortgage Loan Schedule

<TABLE>
<CAPTION>
                                                                      Current       Current         Revised         Excess    
                                                                      Monthly       Interest       Rate (ARD       Rate (ARD  
Loan Number                     Borrower Name                         Payment         Rate           Loans)         Loans)    
- ------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                                  <C>            <C>            <C>             <C>        
400029165       Torpedo Factory Associates, L.P.                      137,184.77      7.2200
948             Whitehall Hotel, L.L.C.                               142,236.21      7.7100
400029229       Granada Apartments, L.P.                              125,289.22      6.9800
947             Talisman Roswell, LLC                                 125,131.91      7.8600
914             Swanton St. 184 LLC, et al                             94,361.87      7.8900
908             International-Republic Associates Limited              87,511.44      7.3500
09-0001186      Golden Hotels Limited Partnership                      83,122.79      7.2500
09-0001199      Underbruckner Realty Co. LLC                           90,111.97      8.2800
400029179       Jemal's Phillips L.L.C.                                74,949.58      7.3300
943             Memphis Downtown Hotel Partners, L.P.                  76,886.85      7.1500
924             Q.E.M Associates, L.L.C.                               65,592.68      6.8600
400029303       Jefferson Arbour Limited Partnership                   65,333.90      6.9200
400031043       CRF Springs Plaza LP                                   58,423.60      6.3900
930             FSF Meridian East Associates, LLC                      58,780.67      6.7100
400029281       Midcor Associates IV, L.L.C.                           56,826.95      6.4900
400029270       RVA Center LLC                                         53,424.79      6.3900
09-0001145      Tully/I-10 Venture, Ltd.                               54,735.91      6.6800
400030928       La Villita Motor Inns                                  56,874.97      6.5300
09-0001201      Stevens Center Properties, LLC                         62,437.49      8.2000
400029261       Evans Mill Properties, L.P.                            53,455.01      6.9200
R0492           Southlake Associates                                   54,574.10      7.2500
921             Embassy Investments L.L.C.                             58,523.27      7.3500
400030943       Gold Coast Hotel Limited Partnership                   55,779.13      6.8500
400031116       Beacon Associates, Inc.                                52,100.74      6.7900
400029289       Union Associates                                       51,948.53      7.2700
400029254       American National Bank & Trust Co., as Trustee         49,595.84      6.9400
400031126       Consolidated Capital Properties Trust                  47,833.92      6.8500
400029283       SandPost, LLC                                          46,195.69      6.9200
400030930       78th & Brown Deer Operating Associates                 45,026.14      7.1000
09-0001170      Oxford/Santa Fe, LTD                                   43,247.11      6.8500
931             Fountain Springs, LLC                                  42,708.38      7.0300
400030878       NMS-2 Building Corp.                                   43,425.59      6.9000
942             Westwood Investments, Ltd                              41,747.64      7.4500
400030941       21 East 66th Street Commercial, L.L.C.                 38,073.39      5.8400
400029230       Segoe Operating Associates, LP                         44,066.64      7.4300
901             Holualoa Occidential Office, LLC                       44,027.72      7.4200
932             625 West 1st. Street, LLC                              39,137.94      6.9900
R0869           Anyong, LTD.                                           40,196.51      7.7700
09-0001179      Diamond Back, LLC                                      38,435.73      7.3500
400031127       Hilgard Apartments 972, L.L.C.                         35,168.00      6.7900
400031122       FALLS OF POINT WEST, LLC                               35,060.20      6.7600
927             Mullen-Rubin Associates                                40,363.26      7.6300
09-0001189      Northborough Station Apartments, Ltd.                  34,522.37      6.7000
917             Stuyvesant Realty Associates, LLC.                     35,628.48      6.9600
09-0001188      ACLP Parkway Plaza, L.P.                               35,033.36      7.1250
M0345           Lantern Square Associates, LP                          33,038.71      6.5500
944             Ridge of the Fountain, LLC                             33,018.84      6.7900
09-0001197      Ladies Mile, LLC                                       36,583.72      7.9700
400030946       Mahoney Carter Ads LLC                                 30,592.24      6.5800
400030933       Current Development, L.L.C.                            33,285.09      6.7900
I0198           MJB Enterprises, Inc.                                  31,601.87      7.0000
400029117       Via Princessa Partners, LP                             32,525.95      7.3500
400029280       Fairway Center Associates, L.L.C.                      34,032.51      7.2700
400029203       Quail Park V Associates LP                             33,308.62      7.0300
400030988       Aspen Hills Limited Partnership                        29,728.36      6.6100
903             Barakat Corporation                                    43,629.17      7.3500
400029268       Pegasus Greenwood, LLC                                 30,944.49      7.1100
09-0001191      C.M.I. Real Estate Partners, Ltd.                      32,526.31      7.2500
09-0001173      James A. Martens and Eva L. Martens                    28,799.12      6.6200
400029271       RVA Cinema LLC                                         30,637.88      6.5900
400030919       Foxwood Crossing, LLC                                  28,981.04      6.7900
400030920       Savannah Inns, L.P.                                    31,775.16      7.2400
910             Hohokam Hotel Investors, L.L.C                         33,814.65      7.7500
M0536           Bluegrass Village Associates, L.P.                     27,320.47      6.5500
922             1157 Chapel Street, L.L.C.                             32,739.74      7.5000
09-0001180      Calliope Shopping Center JV                            27,941.42      7.2400
09-0001165      Cuero Partners, Ltd.                                   27,838.86      6.8300
400030912       1250 North McDowell LLC                                28,732.13      7.1800
400029260       Oaks Landing Investment Group,LLC                      28,450.04      7.0700
911             Fountainhead Apartments, L.L.C                         27,205.71      7.2200
915             Chelsea Realty Associates. L.L.C.                      26,531.58      6.9700
906             Hazard Hotels, Inc.                                    31,376.65      7.8600
M0543           Perkins Woods,L.P.                                     24,969.64      6.5500
400029272       RVA Office LLC                                         26,333.28      6.6400
400031124       Sunshine Properties L.P.                               24,722.55      6.7800
400030936       Sheehan SLO, LLC                                       29,233.70      6.9000
09-0001154      The Denver Gardens Company, LLC.                       24,974.04      7.0100
09-0001152      The Denver Gardens Company, LLC                        23,975.07      7.0100
09-0001196      Tabani Ardmore, OK, L.L.C.                             25,001.91      7.7200
400030931       R. A. Sanese Company, LTD                              24,492.21      6.8900
582             JH2 Investments, LLC                                   26,436.51      7.7500
400029288       Marketplace Associates LLC                             24,492.21      6.8900
400030892       PPBP, L.P.                                             24,093.57      6.7100
400030879       Wells Plaza, LLC                                       24,603.47      6.9400
639             Federated Housing Realty Corp.                         26,572.49      8.5000
09-0001182      CPS PROPERTIES, LTD.                                   21,866.40      6.9600
09-0001153      The Denver Gardens Company, LLC                        21,877.26      7.0100
09-0001184      Edwards Commercial Building LLC                        21,678.79      6.9500
935             Jones Street Terrace Associates, LLC                   22,649.40      7.6250
400031118       Rayo De Sol Apts., L.C.                                20,755.14      6.7500
916             Norseman Development Corporation                       23,253.66      7.3100
09-0001178      Rail Investments, Inc.                                 23,566.23      7.5500
400029266       Great Plains L.L.C.                                    28,673.13      6.9500
950             Bell Hotel Investors, LLC                              26,688.03      8.6200
09-0001198      Vajya, L.C.                                            24,562.31      8.6000
09-0001172      Mayde Creek Emporium, Ltd.                             20,607.92      7.3200
400031129       William L. and Mary Ellen Stewart                      19,398.16      6.7200
I0066           Norwalk Realty, LLC                                    20,404.30      7.2200
400030873       Ole 2, LLC                                             22,739.63      6.7100
636             Professional Investors Security Fund VII               21,370.58      7.7500
09-0001176      Neema, Inc., dba Comfort Suites                        23,226.80      7.2000
M0433           John A. Redmon                                         21,729.78      7.5600
925             FSF Bella Associates, LLC                              19,371.41      7.0400
400029296       Crow-Perry Hall Retail Limited Partnership             19,138.21      6.9200
400030932       Windsor Mill Storage LLLP                              19,979.87      6.9100
949             FH Distributors                                        21,149.21      7.7500
400030970       Scotts Valley Carbonero Creek Limited Partnership      19,690.32      5.7700
400030918       T & R Butler Limited Partnership                       18,945.65      7.2400
M0553           Red Oaks Associates, L.P.                              17,472.40      6.5500
610             Sutter House Associates, LLC                           17,836.45      6.7500
400029298       21st-High Properties, L.P.                             19,401.36      6.9800
R0020           Bamoza, L.L.C.                                         19,952.76      7.5000     9.5000  (2)       2.0000
929             Christopher G. Gistis, Trustee                         21,866.73      7.5700
913             Roland Way, LLC                                        20,032.14      7.6300
400030917       Dana Cal-Tex, L.L.C.                                   19,445.58      7.4200
400030937       Stone Mountain Motel, Inc.                             20,866.89      7.3500
400031119       Brewer Sunrise, L.L.C.                                 16,656.68      6.6300
400029276       Greenbriar Atrium, Inc.                                16,750.26      7.0700
400029273       Cameron Court, LLC                                     16,682.96      7.0300
400029305       Acorn Self Storage LLC                                 17,941.52      7.1700
907             Tropical Inn, Inc.                                     21,223.25      8.2000
400030942       Industrial Boulevard, LLC                              16,772.94      6.6500
400030971       Cielo Hills Apartments, LLC                            14,944.24      6.2000
400030986       Broadway Crossing Center, Ltd.                         14,005.75      5.7500
400029245       B.A.G. - Oak Lawn #170, LLC                            15,790.35      6.8900
400030947       G-R, LLC                                               19,348.39      6.8400
573             Roy E. Nelson and Mabel E. Nelson Revocable Trust      17,735.79      7.5000
912             St. Augustine Park Inn, a Florida general partnership  18,502.73      7.6500
R0451           Wagner-Wilco Partnership                               17,197.28      7.2700
09-0001159      Vishal Corporation                                     16,940.57      7.2200
09-0001155      The Denver Gardens Company, LLC                        15,384.01      7.0100
937             Woodland Apartments, LLC                               17,251.49      7.6250
621             St. Albans Realty, Inc.                                16,810.23      7.3750
400029312       Goodcar, LLC                                           15,425.73      7.0800
09-0001158      BW Tyler, L.L.C.                                       16,818.98      7.5800
611             Tranquility Financial, LLC                             15,103.04      7.2000
09-0001169      Denver Santa Fe, L.L.C.                                15,930.11      7.2700
400029293       DBL Tucson, LLC                                        14,401.02      6.8400
09-0001181      Haisfield Investment Partnership, Ltd.                 14,246.29      6.9600
09-0001177      Neema Inc.,dba Comfort Inn                             17,916.62      7.9500
400030894       Lanere Holdings, LLC                                   13,453.47      6.6300
400031131       JM 6th Street Associates, LP                           12,550.09      5.9700
09-0001156      Kit Associates, Ltd.                                   13,550.84      6.7000
502             Royal Gemini, LTD                                      15,689.96      7.6250
M0435           John A. Redmon                                         15,716.93      7.8100
938             Creekside Apartments, LLC                              15,174.43      7.6250
09-0001183      2431-2461 Walnut Ridge, Ltd.                           13,359.82      7.0400
591             O'Porto Holding Company, Ltd.                          14,617.59      7.3750
613             Village Square Joint Venture                           14,779.82      7.5000
900             Compass Pointe Apartments Partnership                  14,494.12      7.4500
510             Dr. Jaroslaw Pikolycky                                 14,308.41      8.0000
O0521           Soaper Hotel Building, LLC                             13,605.50      7.0000
902             Carriage House Apartments Partnership                  14,074.76      7.3500
09-0001175      AFS Beltline, L.P.                                     13,155.22      7.4000
519             Jeffery Mertens and Kathy Mertens                      13,448.08      7.6250
400030921       Vision Investments, Inc.                               15,132.48      7.3500
400030976       Sabra Tower, Inc.                                      15,844.32      6.9000
09-0001108      230 East Adams Boulevard, LLC                          14,579.10      8.5700
400030949       Canal Properties, LLC                                  11,567.28      6.6600
400030962       J-Baytown Central, LTD.                                12,131.24      6.4800
400030955       Brighton Investments, L.L.C.                           12,999.82      6.1000
606             Houston Marquee Apartments, L.L.C.                     13,506.78      8.0000
400031117       Joseph J. D'Ovidio, as Trusteefor Cobble Hill Real     11,234.42      6.7900
905             BECO-Dorsey, LLC                                       12,621.28      7.4200
589             East Crosstimbers Plaza, L.P.                          13,703.33      7.6250
627             Viking Development Company                             12,651.76      7.7500
09-0001161      RSSV, L.L.C.                                           11,931.36      7.1200
09-0001190      Glenn Street Development, LLC                          12,027.51      7.2500
09-0001194      Cady Industrial, L.L.C.                                11,841.87      7.8000
527             Colonial Village Development,  LLC                     12,598.64      7.8750
09-0001143      Condado Partners, Ltd.                                 12,757.64      7.0200     9.0200  (1)       2.0000
569             Wayne Wampler and Dianne L. Wampler                    12,001.22      7.5000
09-0001174      Hunter's Crossing, Ltd.                                10,687.86      7.0400
09-0001185      Eagle Warehouse LLC                                    10,813.10      7.2000
594             72 & 82 Terrace Realty, Inc.                           13,758.85      8.3750
09-0001149      Triad Equities II, LLC                                 12,601.19      6.3500
M0434           John A. Redmon                                         11,806.68      7.8100
524             Windsor Square Apartments, Inc.                        11,911.44      7.8750
09-0001150      Paulsboro Equities, LLC                                10,471.73      6.4100
09-0001195      Grand Prairie Woodlands, Ltd.                          11,132.21      8.1200
400029277       Tech Plaza, LLC                                        10,009.78      7.0300
09-0001157      KNS International L.L.C.                               11,960.37      7.2600
400029302       A & L Mountain, L.L.C.                                 10,515.72      6.9100
500             358 Realty Associates, LLC                              9,979.54      7.0000
940             Dodeka Realty Corporation                              10,597.75      7.3750
400030984       16000 Limited                                          12,863.37      6.7900
521             John Henry Ragland & Brigid R. Ragland                 10,524.67      7.3750
400029244       InSite Cincinnati, L.L.C.                               9,566.85      7.0900
400029198       110 Industrial Park, LLC                                9,939.61      7.0500
585             Windsor Property Investments                           10,805.43      8.0000
504             West 160 Realty Corp                                   10,805.43      8.0000
400030945       Middletown Park, LLC                                    9,062.89      6.2800
M0406           Garden Trails Apartments, L.L.C.                        8,658.83      6.5700
400030929       Fifty-Two Accord Park Drive Realty Trust                9,344.93      6.6900
09-0001148      Carlisle Equities, LLC.                                11,004.49      6.3500
614             Pinehill Plaza & Apartments, Inc.                      10,531.55      8.1250
09-0001171      Sweetwater Hospitality, Inc.                            9,563.08      7.3400
920             Radhe Inc.                                             11,123.30      8.1000
586             Dorian Court, Inc., a Pennsylvania corporation         10,219.51      8.1250
09-0001187      Lufkin Acquisitions, L.C.                               8,540.07      6.8750
622             Professional Investors Security Fund XII, LP            8,556.23      7.1250
09-0001162      Kerr Lodging, L.P.                                     10,141.15      7.3800
09-0001192      ANH Shakti Corp.                                        9,318.85      7.6000
623             Professional Investors Security Fund XVI                8,273.26      7.1250
400030975       Bays-Fill, LLC                                          8,117.49      6.5200
09-0001151      Oaklyn Equities, LLC                                   10,144.57      6.3500
O0520           Salms Building, LLC                                     8,304.66      7.0000
515             Robert & Mary Skorniak, et al                          11,124.15      7.5000
09-0001193      Shree, L.L.C.                                          10,956.83      7.9500
595             Visions in Faith, Inc.                                  8,893.31      8.1250
09-0001144      165E56, LLC                                             8,037.59      7.1200
09-0001131      Barbara Road Hidden Oaks No. 1, L.P.                    7,194.85      6.7000
09-0001126      Pecan Plaza, Ltd.                                       7,646.40      7.5900
933             V.G.M. Realty Corporation                               8,273.87      8.0000
400030899       Columbia Wheatridge Limited Partnership                 6,887.23      6.8600
400030905       Columbia Colfax Limited Partnership                     6,887.23      6.8600
535             Sycamore Realty Trust                                   7,930.95      7.7500
400030911       Columbia Canyon Lakes Limited Partnership               6,723.25      6.8600
605             BMK Enterprises, LLC                                    7,826.43      7.8750
608             RDK Realty, LLC                                         7,620.84      7.6250
400030906       Columbia Edgewater L.P.                                 6,624.86      6.8600
543             Centre Park Properties, L.P.                            7,810.78      8.0000
400030889       1010 Mockingbird, Ltd., LP                              6,505.94      6.7800
618             Hunter's Point Center, Ltd.                             8,055.93      7.5000
602             RDB Building, LLC                                       7,389.91      7.5000
511             Delancey Sedgley Associates, L.P.                       7,553.29      7.7500
532             The 012-015 Apts., LLC                                  7,471.41      7.6250
536             3044 Kingsbridge LLC                                    8,435.45      8.2500
558             Banyan Woods Properties, Incorporated                   7,364.46      7.7500
551             Thomas P. Murray & James Murray                         7,326.69      7.7500
400030898       Columbia Wauwatosa Limited Partnership                  6,231.31      6.8600
578             SFT Family Trust                                        7,411.09      8.1250
592             J & B Taos Partners, General Partnership                7,729.85      8.6250
600             Texas Real Property Holdings, Inc.                      8,009.42      8.2500
554             Fares Salame and Mary Rose Salame                       7,448.35      8.5000
O0519           Newberry Wile Building, L.L.C.                          6,361.01      7.0000
546             Rockaway Parkway, Inc., a New York Corporation          6,946.35      8.0000
400030904       Columbia Forest Hills Limited Partnership               5,739.36      6.8600
400030909       InSite Indy 5, L.L.C.                                   5,640.97      6.8600
601             Douglas Park Partners, L.P.                             6,653.06      8.0000
609             Holiday Property Enterprises, L.P.                      6,637.62      8.0000
501             Steve D, Loi Tan, and Tu Van Nguyen                     6,708.99      8.1250
400030897       Columbia Tulsa Limited Partnership                      5,575.38      6.8600
400030903       Columbia Flamingo Limited Partnership                   5,575.38      6.8600
934             Equity Realty Group, Inc.                               6,560.44      8.0000
549             Rodan Realty Corp.                                      6,916.18      8.6250
528             Mortgage Investment Corporation                         6,552.97      8.1250
400030957       Sportstech Properties, L.L.C.                           7,484.56      6.8600
553             5900 Balcones Office Building,LLC                       6,375.20      8.0000
598             River Road Co. LTD                                      6,174.53      8.0000
604             370 South Harrison Associates, LLC                      6,042.63      7.7500
508             Robert & Mary Skorniak                                  7,416.10      7.5000
635             Jersey Waldo Realty LLC                                 6,560.91      8.2500
400030908       Columbia Bay City Limited Partnership                   4,985.04      6.8600
400030900       Columbia Indianapolis 4 Limited Partnership             4,919.45      6.8600
400030974       5340 North Federal Highway Association, Inc.            4,909.44      6.8400
M0436           John A. Redmon                                          5,694.54      7.8100
09-0001146      Shri Nathji, LLP                                        5,704.41      7.8300
550             Randolph Properties, Ltd.                               5,976.16      8.3750
400030888       3354 Gilmer Road, Ltd.                                  5,810.24      6.9900
616             340 East O'Keefe, LLC                                   5,513.90      7.6250
945             Marie Varveris, Inc                                     5,335.42      7.3750
567             Thomas P. Murray                                        5,513.90      7.7500
518             Robert & Mary Skorniak                                  6,767.19      7.5000
537             Group I El Monte Properties, Ltd.                       5,261.62      7.5000
576             Third Avenue Bronx Realty Associates                    5,344.88      7.8750
904             Churchill Townhouses Partnership                        5,031.91      7.3500
634             354 East 21st Street Realty Corporation                 5,296.98      8.1250
542             John G. Miller, trustee of Lawndale Village             5,209.76      8.0000
509             Robert Hammett                                          5,378.54      8.3750
559             K & E Corporation                                       5,101.95      8.1250
568             Carlson Trust                                           4,909.64      7.7500
538             Golden Eagle Apartments LLC                             5,140.69      8.2500
534             Chi-Kung Yu & Judy J. Yu                                5,086.35      8.1250
939             Camelot Properties of Northeast Florida, Inc            4,947.83      7.8750
541             Khorrami Enterprises, Inc.                              5,124.93      8.2500
641             Jane S. Guerin                                          5,046.08      8.2500
400030910       InSite Wind Gap, L.L.C.                                 4,197.93      6.8600
588             Dutch Street, Ltd.                                      5,012.00      8.3750
400030901       Columbia Kedzie Limited Partnership                     4,099.54      6.8600
400030907       Columbia Elkhart I Limited Partnership                  4,099.54      6.8600
565             Paul Baum and Rachel Baum                               4,669.63      7.6250
577             Station Associates, L.P.                                4,785.26      8.0000
I0162           Cumberland Airport Center Assoc.                        4,507.85      7.5000
561             Station Associates, L.P.                                4,708.08      8.0000
530             Prospect Square, LLC                                    4,672.95      7.8750
525             506 South Broadway, Inc.                                5,359.60      8.6250
09-0001109      3533 Motor Ave, LLC                                     4,859.70      8.5700
615             Blount Property Management, Inc.                        4,581.32      7.8750
529             Indram Family, LLC #1                                   5,138.29      9.2500
637             Mike Chen                                               4,618.28      8.1250
514             Robert Skorniak and Mary Skorniak                       5,562.07      7.5000
612             Touraine Associates                                     4,323.10      7.5000
400030902       InSite Watertown L.L.C.                                 3,804.38      6.8600
579             Laurence Edwards                                        4,437.94      8.0000
596             M & W Investors LLC                                     4,431.05      8.1250
632             Ched Management Company                                 4,183.99      7.6250
540             South Jupiter, Ltd., a Texas LP                         4,509.27      8.5000
522             The 012-015 Apts, LLC                                   4,146.63      7.6250
503             Gary W. Coy                                             4,336.48      8.2500
572             5600 Fernwood Avenue LLC                                4,212.62      8.1250
936             Jersey Kennedy Realty LLC                               4,441.39      8.2500
570             CDM Company, L.L.C                                      3,815.58      8.0000
587             Anthony Vasquez, Jr.                                    4,187.18      8.5000
</TABLE>

<TABLE>
<CAPTION>
                                                                                                      Original
                                                     Original  Original   Remaining  Maturity      Amortization
Loan Number    Interest Accrual Method    Net Rate   Balance   Loan Term  Loan Term    Date             Term
- ---------------------------------------------------------------------------------------------------------------
<S>          <C>                            <C>     <C>             <C>        <C>    <C>                <C>
400029165    30 Month-Days / 360 Year-Days  7.1362  20,170,000      120        110    3/1/08             360
948          Actual Days / 360 Year-Days    7.6262  18,896,684      113        112    5/1/08             300
400029229    Actual Days / 360 Year-Days    6.8962  18,870,000      120        111    4/1/08             360
947          Actual Days / 360 Year-Days    7.7762  17,282,732      107        106   11/1/07             360
914          Actual Days / 360 Year-Days    7.8062  12,000,000      120        112    5/1/08             276
908          Actual Days / 360 Year-Days    7.2662  12,000,000      180        171    4/1/13             300
09-0001186   Actual Days / 360 Year-Days    7.1662  11,500,000      120        118   11/1/08             300
09-0001199   Actual Days / 360 Year-Days    8.1962  11,400,000      120        118   11/1/08             300
400029179    30 Month-Days / 360 Year-Days  7.2462  10,900,000      120        109    2/1/08             360
943          Actual Days / 360 Year-Days    7.0662  10,400,000      120        117   10/1/08             276
924          30 Month-Days / 360 Year-Days  6.7762  10,000,000      360        353    6/1/28             360
400029303    Actual Days / 360 Year-Days    6.8362   9,900,000       84         78    7/1/05             360
400031043    Actual Days / 360 Year-Days    6.3062   9,350,000      120        117   10/1/08             360
930          Actual Days / 360 Year-Days    6.6262   9,100,000      120        116    9/1/08             360
400029281    Actual Days / 360 Year-Days    6.4062   9,000,000      120        116    9/1/08             360
400029270    Actual Days / 360 Year-Days    6.3062   8,550,000      120        117   10/1/08             360
09-0001145   Actual Days / 360 Year-Days    6.5962   8,500,000      120        117   10/1/08             360
400030928    Actual Days / 360 Year-Days    6.4462   8,400,000      120        117   10/1/08             300
09-0001201   Actual Days / 360 Year-Days    8.1162   8,350,000      120        119   12/1/08             360
400029261    Actual Days / 360 Year-Days    6.8362   8,100,000      120        113    6/1/08             360
R0492        Actual Days / 360 Year-Days    7.1662   8,000,000      120        118   11/1/08             360
921          Actual Days / 360 Year-Days    7.2662   8,025,000      120        115    8/1/08             300
400030943    Actual Days / 360 Year-Days    6.7662   8,000,000      120        117   10/1/08             300
400031116    30 Month-Days / 360 Year-Days  6.7062   8,000,000      120        115    8/1/08             360
400029289    Actual Days / 360 Year-Days    7.1862   7,600,000      144        137    6/1/10             360
400029254    Actual Days / 360 Year-Days    6.8562   7,500,000      120        114    7/1/08             360
400031126    Actual Days / 360 Year-Days    6.7662   7,300,000      120        117   10/1/08             360
400029283    Actual Days / 360 Year-Days    6.8362   7,000,000      120        114    7/1/08             360
400030930    Actual Days / 360 Year-Days    7.0162   6,700,000      120        116    9/1/08             360
09-0001170   Actual Days / 360 Year-Days    6.7662   6,600,000      120        117   10/1/08             360
931          Actual Days / 360 Year-Days    6.9462   6,400,000      120        117   10/1/08             360
400030878    Actual Days / 360 Year-Days    6.8162   6,200,000      120        116    9/1/08             300
942          Actual Days / 360 Year-Days    7.3662   6,000,000      120        117   10/1/08             360
400030941    Actual Days / 360 Year-Days    5.7562   6,000,000      120        117   10/1/08             300
400029230    Actual Days / 360 Year-Days    7.3462   6,000,000       84         76    5/1/05             300
901          Actual Days / 360 Year-Days    7.3362   6,000,000       60         49    2/1/03             300
932          Actual Days / 360 Year-Days    6.9062   6,100,000      120        117   10/1/08             360
R0869        Actual Days / 360 Year-Days    7.6862   5,600,000      120        118   11/1/08             360
09-0001179   Actual Days / 360 Year-Days    7.2662   5,520,000      120        117   10/1/08             360
400031127    Actual Days / 360 Year-Days    6.7062   5,400,000      144        140    9/1/10             360
400031122    Actual Days / 360 Year-Days    6.6762   5,400,000       84         80    9/1/05             360
927          Actual Days / 360 Year-Days    7.5462   5,400,000      120        113    6/1/08             300
09-0001189   Actual Days / 360 Year-Days    6.6162   5,350,000      120        118   11/1/08             360
917          Actual Days / 360 Year-Days    6.8762   5,306,457      112        111    4/1/08             345
09-0001188   Actual Days / 360 Year-Days    7.0412   5,200,000      120        118   11/1/08             360
M0345        Actual Days / 360 Year-Days    6.4662   5,200,000      120        117   10/1/08             360
944          Actual Days / 360 Year-Days    6.7062   5,070,000      120        116    9/1/08             360
09-0001197   Actual Days / 360 Year-Days    7.8862   5,000,000      120        118   11/1/08             360
400030946    Actual Days / 360 Year-Days    6.4962   4,800,000      120        118   11/1/08             360
400030933    Actual Days / 360 Year-Days    6.7062   4,800,000      120        117   10/1/08             300
I0198        Actual Days / 360 Year-Days    6.9162   4,750,000      120        118   11/1/08             360
400029117    30 Month-Days / 360 Year-Days  7.2662   7,300,000      120        111    4/1/08             360
400029280    Actual Days / 360 Year-Days    7.1862   4,700,000      120        114    7/1/08             300
400029203    Actual Days / 360 Year-Days    6.9462   4,700,000      120        112    5/1/08             300
400030988    Actual Days / 360 Year-Days    6.5262   4,650,000      120        117   10/1/08             360
903          30 Month-Days / 360 Year-Days  7.2662   4,750,000      180        170    3/1/13             180
400029268    Actual Days / 360 Year-Days    7.0262   4,600,000      120        114    7/1/08             360
09-0001191   Actual Days / 360 Year-Days    7.1662   4,500,000      120        118   11/1/08             300
09-0001173   Actual Days / 360 Year-Days    6.5362   4,500,000      120        117   10/1/08             360
400029271    Actual Days / 360 Year-Days    6.5062   4,500,000      120        117   10/1/08             300
400030919    Actual Days / 360 Year-Days    6.7062   4,450,000      144        140    9/1/10             360
400030920    Actual Days / 360 Year-Days    7.1562   4,400,000      240        236    9/1/18             300
910          Actual Days / 360 Year-Days    7.6662   4,350,000      120        110    3/1/08             276
M0536        Actual Days / 360 Year-Days    6.4662   4,300,000      120        117   10/1/08             360
922          Actual Days / 360 Year-Days    7.4162   4,300,000      120        117   10/1/08             276
09-0001180   Actual Days / 360 Year-Days    7.1562   4,100,000      120        117   10/1/08             360
09-0001165   Actual Days / 360 Year-Days    6.7462   4,000,000      120        117   10/1/08             300
400030912    Actual Days / 360 Year-Days    7.0962   4,000,000      120        115    8/1/08             300
400029260    Actual Days / 360 Year-Days    6.9862   4,000,000      120        115    8/1/08             300
911          Actual Days / 360 Year-Days    7.1362   4,000,000      120        110    3/1/08             360
915          Actual Days / 360 Year-Days    6.8862   4,000,000      120        110    3/1/08             360
906          Actual Days / 360 Year-Days    7.7762   4,000,000      120        113    6/1/08             276
M0543        Actual Days / 360 Year-Days    6.4662   3,930,000      120        117   10/1/08             360
400029272    Actual Days / 360 Year-Days    6.5562   3,850,000      120        117   10/1/08             300
400031124    Actual Days / 360 Year-Days    6.6962   3,800,000       84         81   10/1/05             360
400030936    30 Month-Days / 360 Year-Days  6.8162   3,800,000      240        237   10/1/18             240
09-0001154   Actual Days / 360 Year-Days    6.9262   3,750,000      120        116    9/1/08             360
09-0001152   Actual Days / 360 Year-Days    6.9262   3,600,000      120        116    9/1/08             360
09-0001196   Actual Days / 360 Year-Days    7.6362   3,500,000      120        118   11/1/08             360
400030931    Actual Days / 360 Year-Days    6.8062   3,500,000      120        117   10/1/08             300
582          Actual Days / 360 Year-Days    7.6662   3,500,000      120        116    9/1/08             300
400029288    Actual Days / 360 Year-Days    6.8062   3,500,000      120        116    9/1/08             300
400030892    Actual Days / 360 Year-Days    6.6262   3,500,000      120        115    8/1/08             300
400030879    30 Month-Days / 360 Year-Days  6.8562   3,500,000      120        115    8/1/08             300
639          Actual Days / 360 Year-Days    8.4162   3,300,000      120        119   12/1/08             300
09-0001182   Actual Days / 360 Year-Days    6.8762   3,300,000      120        117   10/1/08             360
09-0001153   Actual Days / 360 Year-Days    6.9262   3,285,000      120        116    9/1/08             360
09-0001184   Actual Days / 360 Year-Days    6.8662   3,275,000      120        117   10/1/08             360
935          Actual Days / 360 Year-Days    7.5412   3,200,000      120        117   10/1/08             360
400031118    Actual Days / 360 Year-Days    6.6662   3,200,000      120        115    8/1/08             360
916          Actual Days / 360 Year-Days    7.2262   3,200,000      120        114    7/1/08             300
09-0001178   Actual Days / 360 Year-Days    7.4662   3,175,000      120        117   10/1/08             300
400029266    Actual Days / 360 Year-Days    6.8662   3,200,000      180        176    9/1/13             180
950          30 Month-Days / 360 Year-Days  8.5362   3,200,000      120        105   10/1/07             276
09-0001198   Actual Days / 360 Year-Days    8.5162   3,025,000      120        118   11/1/08             300
09-0001172   Actual Days / 360 Year-Days    7.2362   3,000,000      120        117   10/1/08             360
400031129    Actual Days / 360 Year-Days    6.6362   3,000,000      120        117   10/1/08             360
I0066        Actual Days / 360 Year-Days    7.0362   3,000,000       84         80    9/1/05             360
400030873    Actual Days / 360 Year-Days    6.6262   3,000,000      120        117   10/1/08             240
636          Actual Days / 360 Year-Days    7.6662   2,983,000      120        118   11/1/08             360
09-0001176   Actual Days / 360 Year-Days    7.1162   2,950,000      121        118   11/1/08             240
M0433        Actual Days / 360 Year-Days    7.4762   2,925,000      120        117   10/1/08             300
925          Actual Days / 360 Year-Days    6.9562   2,900,000      120        114    7/1/08             360
400029296    30 Month-Days / 360 Year-Days  6.8362   2,900,000       84         79    8/1/05             360
400030932    30 Month-Days / 360 Year-Days  6.8262   2,850,000      120        116    9/1/08             300
949          Actual Days / 360 Year-Days    7.6662   2,800,000      120        118   11/1/08             300
400030970    30 Month-Days / 360 Year-Days  5.6862   2,800,000       84         82   11/1/05             240
400030918    Actual Days / 360 Year-Days    7.1562   2,780,000      180        176    9/1/13             360
M0553        Actual Days / 360 Year-Days    6.4662   2,750,000      120        117   10/1/08             360
610          Actual Days / 360 Year-Days    6.6662   2,750,000      120        116    9/1/08             360
400029298    Actual Days / 360 Year-Days    6.8962   2,750,000      120        116    9/1/08             300
R0020        Actual Days / 360 Year-Days    7.4162   2,700,000      120        118   11/1/23             300
929          Actual Days / 360 Year-Days    7.4862   2,700,000      120        114    7/1/08             240
913          Actual Days / 360 Year-Days    7.5462   2,680,000      120        112    5/1/08             300
400030917    Actual Days / 360 Year-Days    7.3362   2,650,000      120        115    8/1/08             300
400030937    Actual Days / 360 Year-Days    7.2662   2,620,000      240        237   10/1/18             240
400031119    Actual Days / 360 Year-Days    6.5462   2,600,000      120        116    9/1/08             360
400029276    Actual Days / 360 Year-Days    6.9862   2,500,000       84         78    7/1/05             360
400029273    Actual Days / 360 Year-Days    6.9462   2,500,000      120        114    7/1/08             360
400029305    Actual Days / 360 Year-Days    7.0862   2,500,000      144        139    8/1/10             300
907          Actual Days / 360 Year-Days    8.1162   2,500,000      120        111    4/1/08             240
400030942    Actual Days / 360 Year-Days    6.5662   2,450,000      144        141   10/1/10             300
400030971    Actual Days / 360 Year-Days    6.1162   2,440,000      120        117   10/1/08             360
400030986    Actual Days / 360 Year-Days    5.6662   2,400,000      120        118   11/1/08             360
400029245    Actual Days / 360 Year-Days    6.8062   2,400,000      120        115    8/5/08             360
400030947    30 Month-Days / 360 Year-Days  6.7562   2,400,000      216        212    9/1/16             216
573          Actual Days / 360 Year-Days    7.4162   2,400,000      300        290    3/1/23             300
912          Actual Days / 360 Year-Days    7.5662   2,400,000      120        110    3/1/08             276
R0451        Actual Days / 360 Year-Days    7.1862   2,375,000      120        117   10/1/08             300
09-0001159   Actual Days / 360 Year-Days    7.1362   2,350,000      120        117   10/1/08             300
09-0001155   Actual Days / 360 Year-Days    6.9262   2,310,000      120        116    9/1/08             360
937          Actual Days / 360 Year-Days    7.5412   2,309,000      120        117   10/1/08             300
621          Actual Days / 360 Year-Days    7.2912   2,300,000      120        117   10/1/08             300
400029312    Actual Days / 360 Year-Days    6.9962   2,300,000      120        114    7/1/08             360
09-0001158   Actual Days / 360 Year-Days    7.4962   2,260,000      120        117   10/1/08             300
611          Actual Days / 360 Year-Days    7.1162   2,225,000      120        112    5/1/08             360
09-0001169   Actual Days / 360 Year-Days    7.1862   2,200,000      120        117   10/1/08             300
400029293    30 Month-Days / 360 Year-Days  6.7562   2,200,000      120        114    7/1/08             360
09-0001181   Actual Days / 360 Year-Days    6.8762   2,150,000      120        117   10/1/08             360
09-0001177   Actual Days / 360 Year-Days    7.8662   2,150,000      121        118   11/1/08             240
400030894    Actual Days / 360 Year-Days    6.5462   2,100,000      120        117   10/1/08             360
400031131    30 Month-Days / 360 Year-Days  5.8862   2,100,000      120        117   10/1/08             360
09-0001156   Actual Days / 360 Year-Days    6.6162   2,100,000      120        116    9/1/08             360
502          Actual Days / 360 Year-Days    7.5412   2,100,000      120        110    3/1/08             300
M0435        Actual Days / 360 Year-Days    7.7262   2,070,000      120        117   10/1/08             300
938          Actual Days / 360 Year-Days    7.5412   2,031,000      120        117   10/1/08             300
09-0001183   Actual Days / 360 Year-Days    6.9562   2,000,000      120        117   10/1/08             360
591          Actual Days / 360 Year-Days    7.2912   2,000,000      120        116    9/1/08             300
613          Actual Days / 360 Year-Days    7.4162   2,000,000      120        113    6/1/08             300
900          Actual Days / 360 Year-Days    7.3662   1,970,000      300        289    2/1/23             300
510          Actual Days / 360 Year-Days    7.9162   1,950,000      360        351    4/1/28             360
O0521        Actual Days / 360 Year-Days    6.9162   1,925,000      120        117   10/1/08             300
902          Actual Days / 360 Year-Days    7.2662   1,930,000      300        289    2/1/23             300
09-0001175   Actual Days / 360 Year-Days    7.3162   1,900,000      120        117   10/1/08             360
519          Actual Days / 360 Year-Days    7.5412   1,900,000      120        110    3/1/08             360
400030921    Actual Days / 360 Year-Days    7.2662   1,900,000      240        236    9/1/18             240
400030976    Actual Days / 360 Year-Days    6.8162   1,900,000       84         80    9/1/05             204
09-0001108   Actual Days / 360 Year-Days    8.4862   1,800,000      120        118   11/1/08             300
400030949    Actual Days / 360 Year-Days    6.5762   1,800,000      180        177   10/1/13             360
400030962    Actual Days / 360 Year-Days    6.3962   1,800,000      120        117   10/1/08             300
400030955    Actual Days / 360 Year-Days    6.0162   1,800,000      120        117   10/1/08             240
606          Actual Days / 360 Year-Days    7.9162   1,750,000      120        115    8/1/08             300
400031117    30 Month-Days / 360 Year-Days  6.7062   1,725,000      120        115    8/1/08             360
905          Actual Days / 360 Year-Days    7.3362   1,720,000      120        113    6/1/08             300
589          Actual Days / 360 Year-Days    7.5412   1,685,000      180        176    9/1/13             240
627          Actual Days / 360 Year-Days    7.6662   1,675,000      120        116    9/1/08             300
09-0001161   Actual Days / 360 Year-Days    7.0362   1,670,000      120        117   10/1/08             300
09-0001190   Actual Days / 360 Year-Days    7.1662   1,664,000      120        118   11/1/08             300
09-0001194   Actual Days / 360 Year-Days    7.7162   1,645,000      120        118   11/1/08             360
527          Actual Days / 360 Year-Days    7.7912   1,650,000      120        112    5/1/08             300
09-0001143   Actual Days / 360 Year-Days    6.9362   1,630,000      120        117   10/1/18             240
569          Actual Days / 360 Year-Days    7.4162   1,624,000      120        116    9/1/08             300
09-0001174   Actual Days / 360 Year-Days    6.9562   1,600,000      120        117   10/1/08             360
09-0001185   Actual Days / 360 Year-Days    7.1162   1,593,000      120        117   10/1/08             360
594          Actual Days / 360 Year-Days    8.2912   1,600,000      240        233    6/1/18             240
09-0001149   30 Month-Days / 360 Year-Days  6.2662   1,579,000      184        180    1/1/14             184
M0434        Actual Days / 360 Year-Days    7.7262   1,555,000      120        117   10/1/08             300
524          Actual Days / 360 Year-Days    7.7912   1,560,000      120        110    3/1/08             300
09-0001150   30 Month-Days / 360 Year-Days  6.3262   1,550,000      240        236    9/1/18             240
09-0001195   Actual Days / 360 Year-Days    8.0362   1,500,000      120        118   11/1/08             360
400029277    30 Month-Days / 360 Year-Days  6.9462   1,500,000      120        114    7/1/08             360
09-0001157   Actual Days / 360 Year-Days    7.1762   1,500,000      240        237   10/1/18             240
400029302    Actual Days / 360 Year-Days    6.8262   1,500,000      120        114    7/1/08             300
500          Actual Days / 360 Year-Days    6.9162   1,500,000      120        109    2/1/08             360
940          Actual Days / 360 Year-Days    7.2912   1,450,000      120        117   10/1/08             300
400030984    Actual Days / 360 Year-Days    6.7062   1,450,000      180        176    9/1/13             180
521          Actual Days / 360 Year-Days    7.2912   1,440,000      120        110    3/1/08             300
400029244    Actual Days / 360 Year-Days    7.0062   1,425,000      120        114    7/5/08             360
400029198    Actual Days / 360 Year-Days    6.9662   1,400,000      120        115    8/1/08             300
585          Actual Days / 360 Year-Days    7.9162   1,400,000      120        113    6/1/08             300
504          Actual Days / 360 Year-Days    7.9162   1,400,000      120        109    2/1/08             300
400030945    Actual Days / 360 Year-Days    6.1962   1,370,000      120        117   10/1/08             300
M0406        Actual Days / 360 Year-Days    6.4862   1,360,000      120        117   10/1/08             360
400030929    Actual Days / 360 Year-Days    6.6062   1,360,000      120        117   10/1/08             300
09-0001148   30 Month-Days / 360 Year-Days  6.2662   1,364,000      172        168    1/1/13             172
614          Actual Days / 360 Year-Days    8.0412   1,350,000      300        294    7/1/23             300
09-0001171   Actual Days / 360 Year-Days    7.2562   1,312,500      120        117   10/1/08             300
920          Actual Days / 360 Year-Days    8.0162   1,320,000      240        234    7/1/18             240
586          Actual Days / 360 Year-Days    8.0412   1,310,000      120        116    9/1/08             300
09-0001187   Actual Days / 360 Year-Days    6.7912   1,300,000      120        118   11/1/08             360
622          Actual Days / 360 Year-Days    7.0412   1,270,000      120        114    7/1/08             360
09-0001162   Actual Days / 360 Year-Days    7.2962   1,260,000      240        237   10/1/18             240
09-0001192   Actual Days / 360 Year-Days    7.5162   1,250,000      120        118   11/1/08             300
623          Actual Days / 360 Year-Days    7.0412   1,228,000      120        114    7/1/08             360
400030975    Actual Days / 360 Year-Days    6.4362   1,200,000      120        117   10/1/08             300
09-0001151   30 Month-Days / 360 Year-Days  6.2662   1,196,000      172        168    1/1/13             172
O0520        Actual Days / 360 Year-Days    6.9162   1,175,000      120        117   10/1/08             300
515          Actual Days / 360 Year-Days    7.4162   1,200,000      180        171    4/1/13             180
09-0001193   Actual Days / 360 Year-Days    7.8662   1,150,000      120        118   11/1/08             180
595          Actual Days / 360 Year-Days    8.0412   1,140,000      120        116    9/1/08             300
09-0001144   Actual Days / 360 Year-Days    7.0362   1,125,000      120        116    9/1/08             300
09-0001131   Actual Days / 360 Year-Days    6.6162   1,115,000      120        117   10/1/08             360
09-0001126   Actual Days / 360 Year-Days    7.5062   1,084,000      120        117   10/1/08             360
933          Actual Days / 360 Year-Days    7.9162   1,072,000      120        117   10/1/08             300
400030899    Actual Days / 360 Year-Days    6.7762   1,050,000      120        117   10/5/08             360
400030905    Actual Days / 360 Year-Days    6.7762   1,050,000      120        117   10/5/08             360
535          Actual Days / 360 Year-Days    7.6662   1,050,000      120        114    7/1/08             300
400030911    Actual Days / 360 Year-Days    6.7762   1,025,000      120        117   10/5/08             360
605          Actual Days / 360 Year-Days    7.7912   1,025,000      120        116    9/1/08             300
608          Actual Days / 360 Year-Days    7.5412   1,020,000      120        113    6/1/08             300
400030906    Actual Days / 360 Year-Days    6.7762   1,010,000      120        117   10/5/08             360
543          Actual Days / 360 Year-Days    7.9162   1,012,000      120        114    7/1/08             300
400030889    Actual Days / 360 Year-Days    6.6962   1,000,000       84         80    9/1/05             360
618          Actual Days / 360 Year-Days    7.4162   1,000,000       84         81   10/1/05             240
602          Actual Days / 360 Year-Days    7.4162   1,000,000      120        115    8/1/08             300
511          Actual Days / 360 Year-Days    7.6662   1,000,000      120        111    4/1/08             300
532          Actual Days / 360 Year-Days    7.5412   1,000,000      180        171    4/1/13             300
536          Actual Days / 360 Year-Days    8.1662     990,000      240        234    7/1/18             240
558          Actual Days / 360 Year-Days    7.6662     975,000      120        114    7/1/08             300
551          Actual Days / 360 Year-Days    7.6662     970,000      120        115    8/1/08             300
400030898    Actual Days / 360 Year-Days    6.7762     950,000      120        117   10/5/08             360
578          Actual Days / 360 Year-Days    8.0412     950,000      120        112    5/1/08             300
592          Actual Days / 360 Year-Days    8.5412     950,000      120        111    4/1/08             300
600          Actual Days / 360 Year-Days    8.1662     940,000      240        234    7/1/18             240
554          Actual Days / 360 Year-Days    8.4162     925,000      120        112    5/1/08             300
O0519        Actual Days / 360 Year-Days    6.9162     900,000      120        117   10/1/08             300
546          Actual Days / 360 Year-Days    7.9162     900,000      120        114    7/1/08             300
400030904    Actual Days / 360 Year-Days    6.7762     875,000      120        117   10/5/08             360
400030909    Actual Days / 360 Year-Days    6.7762     860,000      120        117   10/5/08             360
601          Actual Days / 360 Year-Days    7.9162     862,000      120        113    6/1/08             300
609          Actual Days / 360 Year-Days    7.9162     860,000      120        115    8/1/08             300
501          Actual Days / 360 Year-Days    8.0412     860,000      120        109    2/1/08             300
400030897    Actual Days / 360 Year-Days    6.7762     850,000      120        117   10/5/08             360
400030903    Actual Days / 360 Year-Days    6.7762     850,000      120        117   10/5/08             360
934          Actual Days / 360 Year-Days    7.9162     850,000      120        117   10/1/08             300
549          Actual Days / 360 Year-Days    8.5412     850,000      120        113    6/1/08             300
528          Actual Days / 360 Year-Days    8.0412     840,000      120        112    5/1/08             300
400030957    Actual Days / 360 Year-Days    6.7762     840,000      180        177   10/10/13            180
553          Actual Days / 360 Year-Days    7.9162     826,000      120        113    6/1/08             300
598          Actual Days / 360 Year-Days    7.9162     800,000      120        116    9/1/08             300
604          Actual Days / 360 Year-Days    7.6662     800,000      120        115    8/1/08             300
508          Actual Days / 360 Year-Days    7.4162     800,000      180        171    4/1/13             180
635          Actual Days / 360 Year-Days    8.1662     770,000      240        238   11/1/18             240
400030908    Actual Days / 360 Year-Days    6.7762     760,000      120        117   10/5/08             360
400030900    Actual Days / 360 Year-Days    6.7762     750,000      120        117   10/5/08             360
400030974    Actual Days / 360 Year-Days    6.7562     750,000      120        117   10/1/08             360
M0436        Actual Days / 360 Year-Days    7.7262     750,000      120        117   10/1/08             300
09-0001146   Actual Days / 360 Year-Days    7.7462     750,000      120        116    9/1/08             300
550          Actual Days / 360 Year-Days    8.2912     750,000      120        113    6/1/08             300
400030888    30 Month-Days / 360 Year-Days  6.9062     750,000      144        140    9/1/10             240
616          Actual Days / 360 Year-Days    7.5412     738,000      120        118   11/1/08             300
945          Actual Days / 360 Year-Days    7.2912     730,000      120        117   10/1/08             300
567          Actual Days / 360 Year-Days    7.6662     730,000      120        115    8/1/08             300
518          Actual Days / 360 Year-Days    7.4162     730,000      180        171    4/1/13             180
537          Actual Days / 360 Year-Days    7.4162     712,000      180        174    7/1/13             300
576          Actual Days / 360 Year-Days    7.7912     700,000      120        111    4/1/08             300
904          Actual Days / 360 Year-Days    7.2662     690,000      300        289    2/1/23             300
634          Actual Days / 360 Year-Days    8.0412     679,000      120        118   11/1/08             300
542          Actual Days / 360 Year-Days    7.9162     675,000      120        114    7/1/08             300
509          Actual Days / 360 Year-Days    8.2912     675,000      120        111    4/1/08             300
559          Actual Days / 360 Year-Days    8.0412     654,000      120        114    7/1/08             300
568          Actual Days / 360 Year-Days    7.6662     650,000      120        116    9/1/08             300
538          Actual Days / 360 Year-Days    8.1662     652,000      120        112    5/1/08             300
534          Actual Days / 360 Year-Days    8.0412     652,000      120        111    4/1/08             300
939          Actual Days / 360 Year-Days    7.7912     648,000      120        117   10/1/08             300
541          Actual Days / 360 Year-Days    8.1662     650,000      120        112    5/1/08             300
641          Actual Days / 360 Year-Days    8.1662     640,000      120        118   11/1/08             300
400030910    Actual Days / 360 Year-Days    6.7762     640,000      120        117   10/5/08             360
588          Actual Days / 360 Year-Days    8.2912     629,000      120        116    9/1/08             300
400030901    Actual Days / 360 Year-Days    6.7762     625,000      120        117   10/5/08             360
400030907    Actual Days / 360 Year-Days    6.7762     625,000      120        117   10/5/08             360
565          Actual Days / 360 Year-Days    7.5412     625,000      120        115    8/1/08             300
577          Actual Days / 360 Year-Days    7.9162     620,000      120        115    8/1/08             300
I0162        Actual Days / 360 Year-Days    7.4162     610,000      120        118   11/1/08             300
561          Actual Days / 360 Year-Days    7.9162     610,000      120        115    8/1/08             300
530          Actual Days / 360 Year-Days    7.7912     612,000      120        111    4/1/08             300
525          Actual Days / 360 Year-Days    8.5412     612,000      240        230    3/1/18             240
09-0001109   Actual Days / 360 Year-Days    8.4862     600,000      120        118   11/1/08             300
615          Actual Days / 360 Year-Days    7.7912     600,000      120        114    7/1/08             300
529          Actual Days / 360 Year-Days    9.1662     600,000      120        111    4/1/08             300
637          Actual Days / 360 Year-Days    8.0412     592,000      120        118   11/1/08             300
514          Actual Days / 360 Year-Days    7.4162     600,000      180        171    4/1/13             180
612          Actual Days / 360 Year-Days    7.4162     585,000      120        112    5/1/08             300
400030902    Actual Days / 360 Year-Days    6.7762     580,000      120        117   10/5/08             360
579          Actual Days / 360 Year-Days    7.9162     575,000      120        112    5/1/08             300
596          Actual Days / 360 Year-Days    8.0412     568,000      120        115    8/1/08             300
632          Actual Days / 360 Year-Days    7.5412     560,000      120        118   11/1/08             300
540          Actual Days / 360 Year-Days    8.4162     560,000      120        112    5/1/08             300
522          Actual Days / 360 Year-Days    7.5412     555,000      180        171    4/1/13             300
503          Actual Days / 360 Year-Days    8.1662     550,000      120        110    3/1/08             300
572          Actual Days / 360 Year-Days    8.0412     540,000      120        110    3/1/08             300
936          Actual Days / 360 Year-Days    8.1662     521,250      240        237   10/1/18             240
570          Actual Days / 360 Year-Days    7.9162     520,000      120        115    8/1/08             360
587          Actual Days / 360 Year-Days    8.4162     520,000      120        114    7/1/08             300
</TABLE>

<TABLE>
<CAPTION>
                                                                              Number of
                     Remaining                                               Properties  Anticipated            
                    Amortization   Cut-off Date      Cut-off    Servicing     Securing    Repayment
Loan Number             Term          Balance        Date LTV      Fee          Loan         Date            Seller
- --------------------------------------------------------------------------------------------------------------------------------
<S>                  <C>           <C>               <C>        <C>          <C>         <C>         <C>                        
400029165                  350      20,007,358.87         74      0.0838             1               Amresco Capital
948                        299      18,879,906.52         64      0.0838             1               DFC (Aries)
400029229                  351      18,745,565.72         78      0.0838             1               Amresco Capital
947                        359      17,274,575.57         72      0.0838             1               DFC (Secore)
914                        268      11,886,833.18         59      0.0838             3               DFC
908                        291      11,883,226.97         74      0.0838             1               DFC (Aries)
09-0001186                 298      11,474,943.55         58      0.0838             1               Archon Financial
09-0001199                 298      11,379,636.41         76      0.0838             1               Archon Financial
400029179                  349      10,805,080.09         74      0.0838             1               Amresco Capital
943                        273      10,359,122.48         70      0.0838             1               DFC (Aries)
924                        353       9,939,996.66         76      0.0838             1               DRE
400029303                  354       9,857,539.55         78      0.0838             1               Amresco Capital
400031043                  357       9,327,291.47         65      0.0838             1               Amresco Capital
930                        356       9,071,553.77         80      0.0838             1               DRE
400029281                  356       8,970,383.68         71      0.0838             1               Amresco Capital
400029270                  357       8,529,234.43         74      0.0838             1               Amresco Capital
09-0001145                 357       8,480,787.73         80      0.0838             1               Archon Financial
400030928                  297       8,369,382.68         75      0.0838             1               Amresco Capital
09-0001201                 359       8,346,522.79         67      0.0838             1               Archon Financial
400029261                  359       8,094,811.99         80      0.0838             1               Amresco Capital
R0492                      358       7,989,090.61         70      0.0838             1               Central Park Capital
921                        295       7,982,537.19         75      0.0838             1               DFC (Aries)
400030943                  297       7,972,547.41         69      0.0838             1               Amresco Capital
400031116                  355       7,965,440.75         79      0.0838             1               Amresco Capital
400029289                  353       7,564,133.13         79      0.0838             1               Amresco Capital
400029254                  354       7,467,998.00         73      0.0838             1               Amresco Capital
400031126                  357       7,284,196.87         79      0.0838             1               Amresco Capital
400029283                  354       6,969,977.44         75      0.0838             1               Amresco Capital
400030930                  356       6,680,924.65         72      0.0838             1               Amresco Capital
09-0001170                 357       6,585,712.22         75      0.0838             1               Archon Financial
931                        357       6,386,775.47         79      0.0838             1               DRE
400030878                  296       6,171,012.95         70      0.0838             1               Amresco Capital
942                        357       5,988,920.34         75      0.0838             1               DFC (Aries)
400030941                  297       5,975,203.50         39      0.0838             1               Amresco Capital
400029230                  292       5,949,762.04         73      0.0838             1               Amresco Capital
901                        289       5,926,346.07         78      0.0838             1               DFC (Secore)
932                        357       5,884,978.41         75      0.0838             1               DRE
R0869                      358       5,593,309.31         69      0.0838             1               Central Park Capital
09-0001179                 357       5,508,303.82         80      0.0838             1               Archon Financial
400031127                  356       5,383,436.05         79      0.0838             1               Amresco Capital
400031122                  356       5,383,317.91         75      0.0838             1               Amresco Capital
927                        293       5,361,632.03         71      0.0838             1               DRE
09-0001189                 358       5,341,665.78         81      0.0838             1               Archon Financial
917                        344       5,302,631.89         64      0.0838             1               DRE
09-0001188                 358       5,192,686.93         79      0.0838             1               Archon Financial
M0345                      357       5,187,858.55         76      0.0838             1               Central Park Capital
944                        356       5,054,448.29         80      0.0838             1               DRE
09-0001197                 358       4,994,333.00         62      0.0838             1               Archon Financial
400030946                  358       4,792,308.65         80      0.0838             1               Amresco Capital
400030933                  297       4,783,339.35         74      0.0838             1               Amresco Capital
I0198                      358       4,743,113.07         74      0.0838             3               Central Park Capital
400029117                  351       4,687,638.56         60      0.0838             1               Amresco Capital
400029280                  294       4,669,992.04         74      0.0838             1               Amresco Capital
400029203                  292       4,657,515.22         66      0.0838             1               Amresco Capital
400030988                  357       4,639,303.71         75      0.0838             1               Amresco Capital
903                        170       4,600,573.34         72      0.0838             1               DFC (Aries)
400029268                  354       4,581,220.74         58      0.0838             1               Amresco Capital
09-0001191                 298       4,490,195.30         79      0.0838             1               Archon Financial
09-0001173                 357       4,489,674.59         80      0.0838             1               Archon Financial
400029271                  297       4,483,780.61         70      0.0838             1               Amresco Capital
400030919                  356       4,436,350.07         78      0.0838             1               Amresco Capital
400030920                  296       4,380,672.43         71      0.0838             1               Amresco Capital
910                        266       4,296,853.10         68      0.0838             1               DFC (Aries)
M0536                      357       4,289,959.96         76      0.0838             1               Central Park Capital
922                        273       4,284,096.22         68      0.0838             1               DFC (Sutter)
09-0001180                 357       4,091,985.58         65      0.0838             1               Archon Financial
09-0001165                 297       3,986,221.31         74      0.0838             1               Archon Financial
400030912                  295       3,978,134.01         64      0.0838             1               Amresco Capital
400029260                  295       3,977,672.99         66      0.0838             1               Amresco Capital
911                        350       3,972,676.67         74      0.0838             1               DRE
915                        350       3,970,896.58         58      0.0838             1               DRE
906                        269       3,966,586.63         70      0.0838             1               DRE
M0543                      357       3,920,823.87         80      0.0838             1               Central Park Capital
400029272                  297       3,836,252.88         67      0.0838             1               Amresco Capital
400031124                  357       3,791,625.47         78      0.0838             4               Amresco Capital
400030936                  237       3,777,721.28         74      0.0838             1               Amresco Capital
09-0001154                 356       3,739,087.61         75      0.0838             1               Archon Financial
09-0001152                 356       3,589,524.13         75      0.0838             1               Archon Financial
09-0001196                 358       3,495,763.55         71      0.0838             1               Archon Financial
400030931                  297       3,488,080.87         73      0.0838             1               Amresco Capital
582                        296       3,486,035.03         74      0.0838             2               DRE
400029288                  296       3,483,606.62         67      0.0838             1               Amresco Capital
400030892                  295       3,479,106.37         58      0.0838             1               Amresco Capital
400030879                  295       3,477,937.26         72      0.0838             1               Amresco Capital
639                        299       3,297,581.68         72      0.0838             1               DRE
09-0001182                 357       3,293,055.76         73      0.0838             1               Archon Financial
09-0001153                 356       3,275,440.75         74      0.0838             1               Archon Financial
09-0001184                 357       3,268,090.50         73      0.0838             1               Archon Financial
935                        357       3,194,370.91         71      0.0838             1               DFC (Sutter)
400031118                  355       3,187,886.05         80      0.0838             1               Amresco Capital
916                        294       3,179,728.53         76      0.0838             1               DRE
09-0001178                 297       3,165,500.30         65      0.0838             1               Archon Financial
400029266                  176       3,160,322.06         72      0.0838             1               Amresco Capital
950                        261       3,141,598.99         61      0.0838             1               DFC (Aries)
09-0001198                 298       3,019,935.00         63      0.0838             1               Archon Financial
09-0001172                 357       2,994,260.56         71      0.0838             1               Archon Financial
400031129                  357       2,993,287.22         77      0.0838             1               Amresco Capital
I0066                      356       2,991,706.28         75      0.1838             1               Central Park Capital
400030873                  237       2,983,128.34         70      0.0838             1               Amresco Capital
636                        358       2,979,417.38         65      0.0838             1               DFC (Sutter)
09-0001176                 237       2,934,504.92         53      0.0838             1               Archon Financial
M0433                      297       2,916,265.62         80      0.0838             1               Central Park Capital
925                        354       2,887,944.24         78      0.0838             1               DRE
400029296                  355       2,887,785.55         65      0.0838             1               Amresco Capital
400030932                  296       2,835,601.75         66      0.0838             1               Amresco Capital
949                        298       2,794,450.56         58      0.0838             1               DRE
400030970                  238       2,787,516.08         73      0.0838             1               Amresco Capital
400030918                  356       2,772,352.39         79      0.0838             1               Amresco Capital
M0553                      357       2,743,579.02         80      0.0838             1               Central Park Capital
610                        356       2,741,484.37         70      0.0838             1               DFC
400029298                  296       2,737,328.63         74      0.0838             1               Amresco Capital
R0020                      298       2,694,387.10         56      0.0838             1    11/1/08    Central Park Capital
929                        234       2,672,835.53         63      0.0838             1               DRE
913                        292       2,658,422.20         74      0.0838             1               DFC (Sutter)
400030917                  295       2,636,166.41         79      0.0838             1               Amresco Capital
400030937                  237       2,606,527.64         69      0.0838             1               Amresco Capital
400031119                  356       2,591,718.39         66      0.0838             1               Amresco Capital
400029276                  354       2,489,686.38         73      0.0838             1               Amresco Capital
400029273                  354       2,489,578.30         74      0.0838             1               Amresco Capital
400029305                  295       2,486,307.74         67      0.0838             1               Amresco Capital
907                        231       2,464,604.13         63      0.0838             1               DFC (Aries)
400030942                  297       2,441,268.27         76      0.0838             1               Amresco Capital
400030971                  357       2,433,795.05         80      0.0838             1               Amresco Capital
400030986                  358       2,395,359.43         80      0.0838             1               Amresco Capital
400029245                  355       2,391,224.01         78      0.0838             1               Amresco Capital
400030947                  212       2,377,131.85         73      0.0838             1               Amresco Capital
573                        290       2,374,931.23         49      0.0838             1               DFC (Sutter)
912                        266       2,370,170.13         63      0.0838             1               DFC (Aries)
R0451                      297       2,367,486.66         72      0.0838             1               Central Park Capital
09-0001159                 297       2,342,492.39         68      0.0838             1               Archon Financial
09-0001155                 356       2,303,277.95         58      0.0838             1               Archon Financial
937                        297       2,302,194.93         71      0.0838             1               DFC (Sutter)
621                        297       2,292,873.31         74      0.0838             1               DRE
400029312                  354       2,290,536.25         75      0.0838             1               Amresco Capital
09-0001158                 297       2,253,278.53         69      0.0838             1               Archon Financial
611                        352       2,212,946.08         74      0.0838             1               DFC (Aries)
09-0001169                 297       2,193,040.27         73      0.0838             1               Archon Financial
400029293                  354       2,188,673.53         72      0.0838             1               Amresco Capital
09-0001181                 357       2,145,475.73         67      0.0838             1               Archon Financial
09-0001177                 237       2,139,862.60         49      0.0838             1               Archon Financial
400030894                  357       2,095,193.53         79      0.0838             1               Amresco Capital
400031131                  357       2,093,660.80         70      0.0838             1               Amresco Capital
09-0001156                 356       2,093,419.99         79      0.0838             1               Archon Financial
502                        290       2,078,589.52         76      0.0838             1               DRE
M0435                      297       2,064,125.17         79      0.0838             1               Central Park Capital
938                        297       2,025,014.27         72      0.0838             1               DFC (Sutter)
09-0001183                 357       1,995,878.12         75      0.0838             1               Archon Financial
591                        296       1,991,432.85         64      0.0838             1               DRE
613                        293       1,985,428.70         43      0.0838             1               DRE
900                        289       1,945,944.11         66      0.0838             1               DFC (Aries)
510                        351       1,940,119.15         73      0.0838             1               DFC (Wingate)
O0521                      297       1,918,581.47         80      0.0838             1               Central Park Capital
902                        289       1,906,015.41         74      0.0838             1               DFC (Aries)
09-0001175                 357       1,896,443.10         76      0.0838             1               Archon Financial
519                        350       1,888,326.45         79      0.0838             4               DRE
400030921                  236       1,886,668.92         64      0.0838             1               Amresco Capital
400030976                  200       1,880,881.16         78      0.0838             1               Amresco Capital
09-0001108                 298       1,796,967.58         62      0.0838             1               Archon Financial
400030949                  357       1,795,911.03         69      0.0838             1               Amresco Capital
400030962                  297       1,793,377.85         75      0.0838             1               Amresco Capital
400030955                  237       1,789,003.58         64      0.0838             1               Amresco Capital
606                        295       1,741,856.07         70      0.0838             1               DRE
400031117                  355       1,717,547.78         74      0.0838             1               Amresco Capital
905                        293       1,707,275.23         60      0.0838             1               DFC (Aries)
589                        236       1,673,614.89         67      0.0838             1               DRE
627                        296       1,668,316.76         73      0.0838             1               DRE
09-0001161                 297       1,664,559.63         71      0.0838             1               Archon Financial
09-0001190                 298       1,660,374.43         80      0.0838             1               Archon Financial
09-0001194                 358       1,643,049.96         66      0.0838             1               Archon Financial
527                        292       1,637,348.21         71      0.0838             1               DRE
09-0001143                 237       1,620,915.15         68      0.0838             1    10/1/08    Archon Financial
569                        296       1,617,204.84         76      0.0838             1               DRE
09-0001174                 357       1,596,702.49         69      0.0838             1               Archon Financial
09-0001185                 357       1,589,852.66         75      0.0838             1               Archon Financial
594                        233       1,582,980.63         60      0.0838             1               DRE
09-0001149                 180       1,561,882.13         90      0.0838             1               Archon Financial
M0434                      297       1,550,586.79         78      0.0838             1               Central Park Capital
524                        290       1,544,857.49         74      0.0838             1               DFC (Wingate)
09-0001150                 236       1,541,160.90         96      0.0838             1               Archon Financial
09-0001195                 358       1,498,367.05         70      0.0838             1               Archon Financial
400029277                  354       1,492,558.08         71      0.0838             1               Amresco Capital
09-0001157                 237       1,491,898.98         71      0.0838             1               Archon Financial
400029302                  294       1,489,734.31         69      0.0838             1               Amresco Capital
500                        349       1,487,244.01         71      0.0838             1               DRE
940                        297       1,445,507.10         72      0.0838             1               DRE
400030984                  176       1,431,752.67         61      0.0838             1               Amresco Capital
521                        290       1,424,593.62         66      0.0838             1               DFC (ITLA)
400029244                  354       1,419,151.91         79      0.0838             1               Amresco Capital
400029198                  295       1,392,155.99         65      0.0838             1               Amresco Capital
585                        293       1,390,750.49         70      0.0838             1               DFC (ITLA)
504                        289       1,384,503.94         63      0.0838             1               DRE
400030945                  297       1,364,770.42         68      0.0838             1               Amresco Capital
M0406                      357       1,356,840.28         80      0.0838             1               Central Park Capital
400030929                  297       1,355,189.35         71      0.0838             1               Amresco Capital
09-0001148                 168       1,348,732.72         91      0.0838             1               Archon Financial
614                        294       1,342,751.11         74      0.0838             1               DRE
09-0001171                 297       1,308,404.83         75      0.0838             1               Archon Financial
920                        234       1,307,700.21         74      0.0838             1               DREFC
586                        296       1,305,140.22         69      0.0838             1               DRE
09-0001187                 358       1,298,057.49         62      0.0838             3               Archon Financial
622                        354       1,264,835.66         63      0.0838             1               DFC (Sutter)
09-0001162                 237       1,253,298.18         72      0.0838             1               Archon Financial
09-0001192                 298       1,247,450.35         67      0.0838             1               Archon Financial
623                        354       1,223,006.50         61      0.0838             1               DFC (Sutter)
400030975                  297       1,195,617.93         68      0.0838             1               Amresco Capital
09-0001151                 168       1,180,615.47         84      0.0838             1               Archon Financial
O0520                      297       1,171,082.19         78      0.0838             1               Central Park Capital
515                        171       1,167,817.13         39      0.0838             1               DFC (ITLA)
09-0001193                 178       1,143,554.95         64      0.0838             1               Archon Financial
595                        296       1,135,770.89         70      0.0838             1               DRE
09-0001144                 296       1,119,947.55         75      0.0838             1               Archon Financial
09-0001131                 357       1,112,492.46         79      0.0838             1               Archon Financial
09-0001126                 357       1,082,074.38         68      0.0838             1               Archon Financial
933                        297       1,069,074.98         75      0.0838             1               DRE
400030899                  357       1,047,732.77         78      0.0838             1               Amresco Capital
400030905                  357       1,047,732.77         78      0.0838             1               Amresco Capital
535                        294       1,043,907.88         67      0.0838             1               DFC (ITLA)
400030911                  357       1,022,786.74         76      0.0838             1               Amresco Capital
605                        296       1,021,007.50         74      0.0838             1               DRE
608                        293       1,012,745.68         74      0.0838             1               DFC (Secore)
400030906                  357       1,007,819.13         78      0.0838             1               Amresco Capital
543                        294       1,006,422.33         75      0.0838             1               DRE
400030889                  356         996,925.30         82      0.0838             1               Amresco Capital
618                        237         994,966.85         59      0.0838             1               DRE
602                        295         994,860.32         62      0.0838             1               DRE
511                        291         990,983.81         71      0.0838             1               DRE
532                        291         990,764.11         73      0.0838             1               DFC (ITLA)
536                        234         980,976.99         70      0.0838             1               DFC
558                        294         969,342.99         75      0.0838             1               DFC (ITLA)
551                        295         965,253.78         62      0.0838             1               DRE
400030898                  357         947,948.67         74      0.0838             1               Amresco Capital
578                        292         943,076.72         52      0.0838             1               DFC (ITLA)
592                        291         942,810.76         63      0.0838             1               DRE
600                        234         931,432.67         69      0.0838             1               DFC (Secore)
554                        292         918,766.69         74      0.0838             1               DRE
O0519                      297         896,999.14         64      0.0838             1               Central Park Capital
546                        294         895,039.58         69      0.0838             1               DFC (Parmann)
400030904                  357         873,110.63         75      0.0838             1               Amresco Capital
400030909                  357         858,143.03         78      0.0838             1               Amresco Capital
601                        293         856,304.94         74      0.0838             1               DFC
609                        295         855,997.82         67      0.0838             1               DRE
501                        289         850,695.11         74      0.0838             1               DFC (Wingate)
400030897                  357         848,164.62         77      0.0838             1               Amresco Capital
400030903                  357         848,164.62         78      0.0838             1               Amresco Capital
934                        297         847,680.72         69      0.0838             1               DRE
549                        293         845,057.72         68      0.0838             1               DRE
528                        292         833,878.30         73      0.0838             1               DFC (Aries)
400030957                  177         832,227.20         72      0.0838             1               Amresco Capital
553                        293         820,542.82         55      0.0838             1               DRE
598                        296         796,958.63         66      0.0838             1               DRE
604                        295         796,085.60         72      0.0838             1               DRE
508                        171         778,544.76         31      0.0838             1               DFC (ITLA)
635                        238         767,633.14         72      0.0838             1               DRE
400030908                  357         758,358.96         76      0.0838             1               Amresco Capital
400030900                  357         748,380.55         76      0.0838             1               Amresco Capital
400030974                  357         748,372.23         60      0.0838             1               Amresco Capital
M0436                      297         747,871.44         79      0.0838             1               Central Park Capital
09-0001146                 296         747,053.20         75      0.0838             1               Archon Financial
550                        293         745,406.92         75      0.0838             1               DRE
400030888                  236         744,183.46         78      0.0838             1               Amresco Capital
616                        298         736,501.85         65      0.0838             1               DFC (Sutter)
945                        297         727,738.06         66      0.0838             1               DRE
567                        295         726,428.12         69      0.0838             1               DRE
518                        171         710,422.11         36      0.0838             1               DFC (ITLA)
537                        294         707,655.82         74      0.0838             1               DRE
576                        291         693,840.21         73      0.0838             1               DRE
904                        289         681,425.19         79      0.0838             1               DFC (Aries)
634                        298         677,749.19         70      0.0838             1               DFC (Parmann)
542                        294         671,279.70         73      0.0838             1               DFC (Sutter)
509                        291         669,623.09         70      0.0838             1               DRE
559                        294         650,488.34         65      0.0838             1               DRE
568                        296         647,406.50         65      0.0838             1               DRE
538                        292         647,369.58         72      0.0838             1               DRE
534                        291         646,538.60         74      0.0838             1               DRE
939                        297         646,185.39         72      0.0838             1               DRE
541                        292         645,383.71         72      0.0838             1               DRE
641                        298         638,849.92         71      0.0838             1               DRE
400030910                  357         638,618.07         79      0.0838             1               Amresco Capital
588                        296         626,779.57         74      0.0838             1               DRE
400030901                  357         623,650.46         76      0.0838             1               Amresco Capital
400030907                  357         623,650.46         77      0.0838             1               Amresco Capital
565                        295         621,865.38         62      0.0838             1               DRE
577                        295         617,114.72         69      0.0838             1               DRE
I0162                      298         608,731.89         73      0.0838             1               Central Park Capital
561                        295         607,161.24         69      0.0838             1               DRE
530                        291         606,614.60         61      0.0838             1               DFC (Progress)
525                        230         602,977.56         67      0.0838             1               DFC (Wingate)
09-0001109                 298         598,989.19         18      0.0838             1               Archon Financial
615                        294         596,606.60         75      0.0838             1               DFC (Sutter)
529                        291         596,025.33         69      0.0838             1               DRE
637                        298         590,909.45         75      0.0838             1               DRE
514                        171         583,908.62         42      0.0838             1               DFC (ITLA)
612                        292         580,168.15         36      0.0838             1               DFC (Wingate)
400030902                  357         578,747.61         78      0.0838             1               Amresco Capital
579                        292         570,701.14         69      0.0838             1               DRE
596                        295         565,423.14         74      0.0838             1               DRE
632                        298         558,863.19         66      0.0838             1               DRE
540                        292         556,226.33         73      0.0838             1               DRE
522                        291         549,874.09         73      0.0838             1               DFC (ITLA)
503                        290         545,049.71         68      0.0838             1               DFC (Wingate)
572                        290         535,014.54         74      0.0838             1               DFC (ITLA)
936                        237         518,899.07         71      0.0838             1               DRE
570                        355         518,582.94         74      0.0838             1               DRE
587                        294         517,422.74         66      0.0838             1               DRE
</TABLE>


Footnotes:

(1)  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%.

(2)  Revised Rate shall be the greater of (a) initial  interest  rate plus 2% or
     (b) the then  current  Treasury  Rate  plus 2%.  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 1999-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 January 10, 1999
(the "Pooling and  Servicing  Agreement"),  by and among GS Mortgage  Securities
Corporation  II, as Seller,  Goldman Sachs  Mortgage  Company,  as a Responsible
Party,  AMRESCO Capital  Limited,  Inc., as a Responsible  Party,  Daiwa Finance
Corp., as a Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible
Party,  GMAC  Commercial  Mortgage  Corporation,   as  Master  Servicer,  Lennar
Partners, Inc., as 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 __________], 1999.

                                        [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 ____________, 1999.

                                        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 1999-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-GS99-C1

GS Mortgage Securities Corporation II
85 Broad Street
New York, New York  10004

Attention:      Rolf Edwards
                Jay Strauss

          Re:   Transfer of GS Mortgage Securities  Corporation II, Commercial
                Mortgage Pass-Through Certificates, Series 1999-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 January 10, 1999
(the "Pooling and  Servicing  Agreement"),  by and among GS Mortgage  Securities
Corporation  II, as Seller,  Goldman Sachs  Mortgage  Company,  as a Responsible
Party,  AMRESCO Capital  Limited,  Inc., as a Responsible  Party,  Daiwa Finance
Corp., as a Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible
Party,  GMAC  Commercial  Mortgage  Corporation,   as  Master  Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent):

     1. [For Institutional  Accredited Investors only (Class F, Class G, Class H
or Class J 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:

- ----------
*    Only to be filled out by  Purchasers  of  Individual  Certificates.  Please
     select (a) or (b).

<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-GS99-C1

GS Mortgage Securities Corporation II
85 Broad Street
New York, New York  10004

Attention:        Rolf Edwards
                  Jay Strauss

          Re:     GS Mortgage  Securities  Corporation II,  Commercial  Mortgage
                  Pass-Through Certificates, Series 1999-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
1999-C1,  Class [_], CUSIP No. [____] (the  "Certificates"),  issued pursuant to
the Pooling and Servicing  Agreement  dated as of January 10, 1999 (the "Pooling
and Servicing  Agreement"),  by and among GS Mortgage Securities Corporation II,
as Seller,  Goldman Sachs  Mortgage  Company,  as a Responsible  Party,  AMRESCO
Capital  Limited,  Inc.,  as a Responsible  Party,  Daiwa  Finance  Corp.,  as a
Responsible Party, Daiwa Real Estate Finance Corp., as a Responsible Party, GMAC
Commercial Mortgage Corporation,  as Master Servicer,  Lennar Partners, Inc., as
Special Servicer,  LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent. All capitalized  terms used herein and not otherwise defined shall
have the meaning set forth in the Pooling and Servicing Agreement.

     The Purchaser hereby  certifies,  represents and warrants to, and covenants
with, the Seller, the Certificate Registrar and the Trustee that:

     1.  The  Purchaser  is  neither  (a) an  employee  benefit  plan  or  other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan, which is subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended  ("ERISA"),  or Section 4975 of the Code, or a  governmental
plan (as  defined in  Section  3(32) of ERISA)  that is subject to any  Federal,
State or local law (a "Similar Law"), which is, to a material extent, similar to
the  foregoing  provisions  of ERISA or the Code  (each,  a  "Plan"),  nor (b) a
collective  investment  fund in which  such  Plans are  invested,  an  insurance
company  using assets of separate  accounts or general  accounts  which  include
assets of Plans (or which are deemed pursuant to ERISA or 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 1999-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 1999-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  January  10,  1999 (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,  AMRESCO Capital Limited,  Inc.,
as a Responsible  Party, Daiwa Finance Corp., as a Responsible Party, Daiwa Real
Estate  Finance  Corp.,  as  a  Responsible  Party,  GMAC  Commercial   Mortgage
Corporation, as Master Servicer and Lennar Partners, Inc., as 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) [WITH  RESPECT  TO THE CLASS F,  CLASS G, CLASS H AND
     CLASS J  CERTIFICATES,]  PURSUANT TO AN  EXEMPTION  FROM  REGISTRATION
     PROVIDED BY RULE 144 (IF AVAILABLE), (3) [WITH RESPECT TO THE CLASS F,
     CLASS G, CLASS H AND CLASS J CERTIFICATES,] IN AN OFFSHORE TRANSACTION
     IN ACCORDANCE  WITH RULE 903 OR RULE 904 OF REGULATION S, OR (4) [WITH
     RESPECT TO THE CLASS F, CLASS G, CLASS H AND CLASS J CERTIFICATES,] 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, 1999-C1
                                 SUMMARY REPORT

- --------------------------------------------------------------------------------
GMAC #                                                    PROPERTY:
SUB-SERVICER:
SUB-SERVICER NUMBER:                                      INTEREST RATE:
P&I:                                                      QUARTER ENDED:
CURRENT PRINCIPAL BALANCE:

OCCUPANCY:                                                VACANCY:
- --------------------------------------------------------------------------------

INCOME                        QUARTER/YEAR ENDED        QUARTER/YEAR ENDED
- --------------------------------------------------------------------------------
GROSS INCOME
VACANCIES
BAD DEBT / UNCOLL.
ADDITIONAL INCOME
TOTAL INCOME
- --------------------------------------------------------------------------------

EXPENSES
- --------------------------------------------------------------------------------
REAL ESTATE TAXES
PROPERTY INSURANCE
MANAGEMENT FEES
UTILITIES
ADMINISTRATIVE
MAINTENANCE/REPAIRS
REPLACEMENT RESERVES
RR RELEASES
MISC.
NET EXPENSES
DEPRECIATION
AMORT. / INTEREST
TOTAL EXPENSES
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
NET OPERATING INCOME
1st MTG. DEBT SERVICE
NET INCOME / LOSS
DEBT COVERAGE
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
OTHER DEBT
NET INCOME / LOSS
NEW DEBT COVERAGE
EXPENSE RATIO
- --------------------------------------------------------------------------------

    ----------------------------------------------------------------------------
    COMMENTS:



    ----------------------------------------------------------------------------
    This summary was printed on:



<PAGE>


                                    EXHIBIT J

                     FORM OF MONTHLY DISTRIBUTION STATEMENT


<PAGE>


                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                                                                 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.lnbabs.com

LaSalle Bulletin Board                                           (714) 282-3990
LaSalle ASAP Fax System                                          (312) 904-2200

ASAP #:
Monthly Data File Name:

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

<TABLE>
<CAPTION>
           Original       Opening     Principal   Principal      Negative      Closing      Interest     Interest     Pass-Through
Class    Face Value(1)    Balance      Payment   Adj. or Loss  Amortization    Balance      Payment     Adjustment       Rate (2)
CUSIP     Per $1,000    Per $1,000   Per $1,000   Per $1,000    Per $1,000    Per $1,000   Per $1,000   Per $1,000    Next Rate (3)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>            <C>          <C>         <C>           <C>            <C>          <C>          <C>           <C>          

            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>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                           Other Related 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>   


<CAPTION>
            Beginning       Ending         Gross       W/Avg Months     Prepayment     Disposition
            Loan Count    Loan Count   Servicing Fees   to Maturity      Penalties         Fees
            --------------------------------------------------------------------------------------
            <S>           <C>            <C>            <C>            <C>              <C>       


<CAPTION>
                                                          Current      Cumulative
                                                           Unpaid        Unpaid
                           Class                          Interest      Interest
                         --------------------------------------------------------
                         <S>                            <C>            <C>       


                         --------------------------------------------------------
                           Total
                         --------------------------------------------------------
</TABLE>

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                           Other Related Information

- --------------------------------------------------------------------------------
P&I Advances made by:      Beginning      Current                     Ending
                         Unreimbursed      Period    Reimbursed    Unreimbursed
- --------------------------------------------------------------------------------

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

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                           Other Related Information

- --------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------
1
2
3
- --------------------------------------------------------------------------------
 Totals
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
REO Property Included in the Trust

                               Most      Aggregate    Aggregare      Portion
                              Recent       Amount       Amount     Included in
    Loan                     Appraisal     of Net      of Other     Available
   Number                    Valuation     Income      Revenues       Funds
- --------------------------------------------------------------------------------
1
2
3
- --------------------------------------------------------------------------------
 Totals
- --------------------------------------------------------------------------------

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                           Other Related Information

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



- --------------------------------------------------------------------------------
 Totals
- --------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
                          Appraisal Reduction Amounts

    Loan                                       Curent       Total
   Number                                      Period     Reduction
- --------------------------------------------------------------------------------
1
2
3
- --------------------------------------------------------------------------------
 Totals                                                       0.0
- --------------------------------------------------------------------------------

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

<TABLE>
<CAPTION>
Distribution     Delinq 1 Month     Delinq 2 Months    Delinq 3+ Months    Foreclosure/Bankruptcy
    Date        #        Balance   #         Balance   #        Balance       #        Balance 
- -------------------------------------------------------------------------------------------------
<S>             <C>      <C>       <C>       <C>       <C>      <C>        <C>         <C>       
                    0         0        0          0        0         0         0            0
                 0.00%    0.000%    0.00%     0.000%    0.00%    0.000%     0.00%       0.000%


<CAPTION>
Distribution           REO           Modifications        Prepayments      Curr Weighted Avg.
    Date        #        Balance   #        Balance    #        Balance    Coupon       Remit
- ---------------------------------------------------------------------------------------------
<S>             <C>      <C>       <C>       <C>       <C>      <C>        <C>          <C>  
                    0         0        0          0        0         0 
                 0.00%    0.000%    0.00%     0.000%    0.00%    0.000%
</TABLE>


Note: Foreclosure and REO Totals are Included in the Appropriate 
      Delinquency Aging Category

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                             Delinquent Loan Detail

<TABLE>
<CAPTION>
                   Paid                Outstanding  Out. Property                      Special
Disclosure Doc     Thru   Current P&I      P&I        Protection      Advance          Servicer     Foreclosure   Bankruptcy   REO
  Control #        Date     Advance     Advances**     Advances    Description (1)   Transfer Date      Date         Date      Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                <C>    <C>          <C>          <C>            <C>               <C>            <C>           <C>          <C>


</TABLE>

A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but (less than) one month delinq

1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or more
4. Matured Balloon/Assumed Scheduled Payment

** Outstanding P&I Advances include the current period P&I Advance


<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                                   Pool Total

                       Distribution of Principal Balances
- -------------------------------------------------------------------------------
 (2)  Current Scheduled          Number      (2) Scheduled       Based on
         Balances               of Loans         Balance         Balance
- -------------------------------------------------------------------------------
         $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
 $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
$13,000,000 to $14,000,000
$14,000,000 to $15,000,000
$15,000,000 &  Above
- -------------------------------------------------------------------------------
          Total                     0               0              0.00%
- -------------------------------------------------------------------------------


               Average Scheduled Balance is                           0
               Maximum Scheduled Balance is                           0
               Minimum Scheduled Balance is                           0


                         Distribution of Property Types
- -------------------------------------------------------------------------------
                                 Number      (2) Scheduled       Based on  
     Property Types             of Loans        Balance          Balance  
- -------------------------------------------------------------------------------


- -------------------------------------------------------------------------------
          Total                     0               0              0.00%
- -------------------------------------------------------------------------------


                    Distribution of Mortgage Interest Rates
- -------------------------------------------------------------------------------
     Current Mortgage            Number      (2) Scheduled       Based on  
       Interest Rate            of Loans        Balance           Balance  
- -------------------------------------------------------------------------------
 7.000% or  less
 7.000% to  7.125%
 7.125% to  7.375%
 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% or  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%


                            Geographic Distribution
- -------------------------------------------------------------------------------
                                 Number      (2) 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
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                                   Pool Total

                                 Loan Seasoning
- -------------------------------------------------------------------------------
                                 Number      (2) Scheduled       Based on  
        Number of Years         of Loans        Balance          Balances  
- -------------------------------------------------------------------------------


- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
                                Weighted Average Seasoning is        0.0


                         Distribution of Remaining Term
                                Fully Amortizing
- -------------------------------------------------------------------------------
    Fully Amortizing             Number      (2) Scheduled       Based on  
     Mortgage Loans             of Loans        Balance          Balance  
- -------------------------------------------------------------------------------
   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 Averge Months to Maturity is               0

                              Distribution of DSCR
- -------------------------------------------------------------------------------
      Debt Services              Number      (2) Scheduled       Based on  
    Coverage Ratio(1)           of Loans        Balance          Balance  
- -------------------------------------------------------------------------------
     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


                       Distribution of Amortization Type
- -------------------------------------------------------------------------------
                                 Number      (2) Scheduled       Based on  
   Amortization Type            of Loans        Balance          Balance  
- -------------------------------------------------------------------------------


- -------------------------------------------------------------------------------
          Total                     0               0              0.00%
- -------------------------------------------------------------------------------


                         Distribution of Remaining Term
                                 Balloon Loans
- -------------------------------------------------------------------------------
          Balloon                Number      (2) Scheduled       Based on  
      Mortgage Loans            of Loans        Balance          Balance  
- -------------------------------------------------------------------------------
    12 months or less
    13 to 24 months
    25 to 36 months
    37 to 48 months
    49 to 60 months
    61 to 120 months
   120 to 180 months
   181 to 240 months
- -------------------------------------------------------------------------------
          Total                     0               0              0.00%
- -------------------------------------------------------------------------------
               Weighted Averge Months to Maturity is               0


                                   NOI Aging
- -------------------------------------------------------------------------------
                                 Number      (2) Scheduled       Based on  
         NOI Dates              of Loans        Balance          Balance  
- -------------------------------------------------------------------------------
      1 year or less
       1 to 2 years
     2 Years or More
          Unknown
- -------------------------------------------------------------------------------
          Total                     0               0              0.00%
- -------------------------------------------------------------------------------


(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
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1
                          ABN AMRO Acct: 99-9999-99-9

                         Specially Serviced Loan Detail
- --------------------------------------------------------------------------------
            Beginning                                 Specially
Disclosure  Scheduled  Interest  Maturity  Property    Serviced
Control #    Balance     Rate      Date      Type    Status Code (1)   Comments
- --------------------------------------------------------------------------------








(1)  Legend:

     1)   Request for waiver of Prepayment Penalty
     2)   Payment default
     3)   Request for Loan Modification or Workout
     4)   Loan with Borrower Bankruptcy
     5)   Loan in Process of Foreclosure
     6)   Loan now REO Property
     7)   Loans Paid Off
     8)   Loans Returned to Master Servicer

                                                                      Appendix A

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1
                          ABN AMRO Acct: 99-9999-99-9

                              Modified Loan Detail
- --------------------------------------------------------------------------------
Disclosure     Modification                            Modification
Control #          Date                                Description
- --------------------------------------------------------------------------------










                                                                      Appendix B

<PAGE>

                     GS Mortgage Securities Corporation II
               GMAC Commercial Mortgage Corp., as Master Servicer
                   Lennar Partners, Inc., as Special Servicer
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1
                          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>

*    Aggregate  liquidation  expenses also include  outstanding P&I advances and
     unpaid servicing fees, unpaid trustee fees, etc.

                                                                      Appendix C

<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-GS99-C1

         Re:      Transferor   of  GS  Mortgage   Securities   Corporation   II,
                  Commercial Mortgage Pass-Through Certificates, Series 1999-C1,
                  Class [____]

Ladies and Gentlemen:

     This  certificate is delivered  pursuant to Section 5.02 of the Pooling and
Servicing  Agreement,  dated as of January 10, 1999 (the  "Pooling and Servicing
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party, AMRESCO Capital Limited,
Inc., as a Responsible Party, Daiwa Finance Corp., as a Responsible Party, Daiwa
Real Estate Finance Corp.,  as a Responsible  Party,  GMAC  Commercial  Mortgage
Corporation,  as Master Servicer,  Lennar Partners,  Inc., as 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,  1999-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:

- ----------
*    Insert  one of these two  provisions,  which  come from the  definition  of
     "off-shore transaction" in Regulation S.

**   Select appropriate depository.


<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-GS99-C1

         Re:      Transferor   of  GS  Mortgage   Securities   Corporation   II,
                  Commercial Mortgage Pass-Through Certificates, Series 1999-C1,
                  Class [____]

Ladies and Gentlemen:

     This  certificate is delivered  pursuant to Section 5.02 of the Pooling and
Servicing  Agreement,  dated as of January 10, 1999 (the  "Pooling and Servicing
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party, AMRESCO Capital Limited,
Inc., as a Responsible Party, Daiwa Finance Corp., as a Responsible Party, Daiwa
Real Estate Finance Corp.,  as a Responsible  Party,  GMAC  Commercial  Mortgage
Corporation,  as Master Servicer,  Lennar Partners,  Inc., as 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,  1999-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:

- ----------
*    Insert  one of these two  provisions,  which  come from the  definition  of
     "off-shore transaction" in Regulation S.


<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-GS99-C1

         Re:      Transfer of GS Mortgage Securities  Corporation II, Commercial
                  Mortgage  Pass-Through  Certificates,  Series  1999-C1,  Class
                  [____]

Ladies and Gentlemen:

     Reference is hereby made to the Pooling and Servicing  Agreement,  dated as
of January 10, 1999 (the  "Pooling and  Servicing  Agreement"),  by and among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
Daiwa Finance Corp., as a Responsible Party, Daiwa Real Estate Finance Corp., as
a Responsible Party, GMAC Commercial Mortgage  Corporation,  as Master Servicer,
Lennar Partners,  Inc., as 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.

- ----------
*    Select appropriate depository.


     In connection  with such request and in respect of such  Certificates,  the
Transferor  does  hereby  certify  that  such  transfer  has  been  effected  in
accordance with the transfer restrictions set forth in the Pooling and Servicing
Agreement  and  pursuant  to and in  accordance  with  Regulation  S  under  the
Securities Act of 1933, as amended (the  "Securities  Act"), and accordingly the
Transferor does hereby certify that:

     (1)  the offer of the  Certificates  was not made to a person in the United
          States,

     (2)  [at the time the buy order was originated,  the transferee was outside
          the  United  States or the  Transferor  and any  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:

- ----------
*    Insert  one of these two  provisions,  which  come from the  definition  of
     "off-shore transaction" in Regulation S.

**   Select appropriate depository.

<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-GS99-C1

         Re:      Transfer of GS Mortgage Securities  Corporation II, Commercial
                  Mortgage  Pass-Through  Certificates,  Series  1999-C1,  Class
                  [____]

Ladies and Gentlemen:

     Reference is hereby made to the Pooling and Servicing  Agreement,  dated as
of January 10, 1999 (the  "Pooling and  Servicing  Agreement"),  by and among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
Daiwa Finance Corp., as a Responsible Party, Daiwa Real Estate Finance Corp., as
a Responsible Party, GMAC Commercial Mortgage  Corporation,  as Master Servicer,
Lennar Partners,  Inc., as 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:

- ----------
*    Insert  one of these two  provisions,  which  come from the  definition  of
     "off-shore transaction" in Regulation S.

<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-GS99-C1

         Re:      Transfer of GS Mortgage Securities  Corporation II, Commercial
                  Mortgage  Pass-Through  Certificates,  Series  1999-C1,  Class
                  [____]

     Reference is hereby made to the Pooling and Servicing  Agreement,  dated as
of January 10, 1999 (the  "Pooling and  Servicing  Agreement"),  by and among GS
Mortgage Securities  Corporation II, as Seller,  Goldman Sachs Mortgage Company,
as a Responsible Party,  AMRESCO Capital Limited,  Inc., as a Responsible Party,
Daiwa Finance Corp., as a Responsible Party, Daiwa Real Estate Finance Corp., as
a Responsible Party, GMAC Commercial Mortgage  Corporation,  as Master Servicer,
Lennar  Partners,  Inc., as 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:

- ----------
*    Select appropriate depository.

<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-GS99-C1

         Re:      Transferor   of  GS  Mortgage   Securities   Corporation   II,
                  Commercial Mortgage Pass-Through Certificates, Series 1999-C1,
                  Class [____]

Ladies and Gentlemen:

     This  certificate is delivered  pursuant to Section 5.02 of the Pooling and
Servicing  Agreement,  dated as of January 10, 1999 (the  "Pooling and Servicing
Agreement"),  by and among GS  Mortgage  Securities  Corporation  II, as Seller,
Goldman Sachs Mortgage Company, as a Responsible Party, AMRESCO Capital Limited,
Inc., as a Responsible Party, Daiwa Finance Corp., as a Responsible Party, Daiwa
Real Estate Finance Corp.,  as a Responsible  Party,  GMAC  Commercial  Mortgage
Corporation,  as Master Servicer,  Lennar Partners,  Inc., as 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,  1999-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


[_________________________],  a  [____________________],  having an  address  at
[___________________________]   (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 1999-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 January, 1999.

                                 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:

                                 Dated:

<PAGE>
                                  EXHIBIT Q-1

                  FORM OF COMPARATIVE FINANCIAL STATUS REPORT


                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1998-CF1

                       Comparative Financial Status Report
                                  as of _____

<TABLE>
<CAPTION>

                                                                         Original Underwriting Information       
                                                                         ---------------------------------       
                                                                     Basis Year

                               Last       
                              Property  Scheduled  Paid     Annual   Financial                                     
Prospectus                   Inspection   Loan     Thru      Debt     Info as      %     Total        $      (1)   
   ID       City     State     Date      Balance   Date     Service  of Date     Occ    Revenue     NOI      DSCR  
<S>         <C>      <C>     <C>         <C>       <C>      <C>      <C>        <C>      <C>        <C>      <C>     

                               yy/mm                                  yy/mm

List all loans currently in deal with or without information largest to smallest
loan


Total                                    $                  $                   WA       $          $        WA

</TABLE>


<TABLE>
<CAPTION>

      2nd Preceding Annual Operating Information          Preceding Annual Operating Information
      ------------------------------------------          --------------------------------------
   As of ________                Normalized            As of ________                Normalized     
                                                                                                    
  Financial                                           Financial                                     
  Info        %      Total       $       (1)          Info        %      Total       $       (1)    
   as of     Occ    Revenue     NOI      DSCR          as of     Occ    Revenue     NOI      DSCR   
   Date                                                Date                                         
   <S>       <C>    <C>         <C>      <C>           <C>       <C>    <C>         <C>      <C>
                                                                                                    
   yy/mm                                               yy/mm                                        
                                                    

             WA     $           $         WA                     WA     $           $        WA
                                               
                                               
</TABLE>

<TABLE>
<CAPTION>

                Trailing Financial Information             Net Change           
                ------------------------------             ----------
                       Month Reported                    Preceding & Basis 
 FS         FS                                                       %          
Start       End        Total         $          %        %         Total     (1)
Date       Date        Revenue      NOI        DSCR     Occ         Rev     DSCR
<S>        <C>         <C>          <C>        <C>    
                                                      
yy/mm      yy/mm                                      
                                                      
                                                                                
           WA          $            $          WA       WA          $       WA  
</TABLE>                                                                        

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            Loans          Balance
#              %                $          %       #       %      $        %

(1) DSCR should match to Operating  Statement and is normally  calculated  using
    NOI/Debt Service.
(2) Net change should compare the latest year to the underwriting year
<PAGE>
                                  EXHIBIT Q-2

                     FORM OF DELINQUENT LOAN STATUS REPORT



                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates,
                                 Series 1999-C1

                          Delinquent Loan Status Report
                                  as of _____


<TABLE>
<CAPTION>
                                                                                                         
                Short Name                                                             Scheduled       Total P&I         Total    
  Prospectus      (When        Property                         Sq Ft or    Paid Thru     Loan        Advances to     Expenses to  
      ID        Appropriate)     Type       City       State      Units       Date       Balance          Date           Date      
<S>               <C>             <C>         <C>       <C>       <C>         <C>         <C>             <C>            <C>

90 + DAYS DELINQUENT


60 + DAYS DELINQUENT


30 + DAYS DELINQUENT


Current & at Special Servicer
</TABLE>

<TABLE>
<CAPTION>
                              
 Other                                                                                                       Appraisal
Advances            Current   Current           LTM                                Value using                BPO or    Loss using
(Taxes &   Total    Monthly   Interest   Mat.   NOI             LTM   ***Cap Rate   NOI & Cap    Valuation   Internal   90% Appr. or
 Escrow)  Exposure    P&I       Rate     Date   Date   LTM NOI  DSCR    Assigned      Rate         Date       Value**       BPO(f)
<S>         <C>      <C>          <C>     <C>   <C>      <C>      <C>      <C>        <C>          <C>        <C>           <C>
                                                                             
</TABLE>


FCL -  Foreclosure  
LTM - Latest 12 Months either Last Annual or Trailing 12 months
*Workout  Strategy  should  match the CSSA Loan file using  abreviated  words in
 place of a code number such as (FCL - In foreclosure, MOD - Modification, DPO -
 discount Payoff,  NS - Note Sale, BK - Bankruptcy, PP - Payments Plan, TBD - to
 Be Determined etc...)
 It is possible to combine the status codes if the loan is going in more than 
 one direction (i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)
**App - Appraisal, BPO -Broker opinion, Int - Internal Value
***How to determine the cap rate is agreed upon by Underwriter and special
   servicer - to be provided by a third party
<PAGE>


                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates,
                                 Series 1999-C1

                          Delinquent Loan Status Report
                                  as of _____


<TABLE>
<CAPTION>
                                                                                          Total        
                Short Name                                                               Appraisal               
  Prospectus      (When        Property                         Sq Ft or    Estimated    Reduction      Transfer     Resolution 
      ID        Appropriate)     Type       City       State      Units    Recovery %    Realized        Date           Date      
<S>               <C>             <C>         <C>       <C>       <C>         <C>         <C>            <C>            <C>

90 + DAYS DELINQUENT


60 + DAYS DELINQUENT


30 + DAYS DELINQUENT


Current & at Special Servicer
</TABLE>

             Expected
FCL Start    FCL Sale   Workout
  Date         Date     Strategy   Comments

FCL - Foreclosure
LTM - Latest 12 Months either Last Annual or Trailing 12 months
*Workout strategy should match the CSSa Loan file using abrieviated
 It is possible to combine the status codes if the loan is going in more
**App - Appraisal, BPO - Broker opinion, Int - Internal Value
***How to determine the cap rate is agreed upon by Underwriter and
<PAGE>
                                  EXHIBIT Q-3

                  FORM OF HISTORICAL LOAN MODIFICATION REPORT




                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

                       Historical Loan Modification Report

                                  as of _____


<TABLE>
<CAPTION>
 
                                                           Balance
                                                             when     Balance at the
                                 Modification               sent to   Effective Date              # Mths
 Prospectus                          or        Effective    Special         of                   for Rate   New
     ID       City       State    Ext Flag       Date      Servicer   Rehabilitation   Old Rate   Change    Rate  Old P&I   New P&I
              
<S>           <C>        <C>      <C>           <C>        <C>         <C>              <C>       <C>       <C>     <C>      <C> 

THIS REPORT IS HISTORICAL
Information is as of modification. Each line it should not change in the future.
Only new modifications should be added.



Total For All Loans:

Total For Loans In Current Month:

                                                 # of Loans              $ Balance
Modifications:
Maturity Date Extentions:
Total:
</TABLE>

                                             (2) Ext. Future
                      Total #                 Interest Loss
                     Mths for   (1) Realized    to Trust $
  Old       New     Change of      Loss to        (Rate
Maturity  Maturity     Mod         Trust $      Reduction)       COMMENT


*The  information in these columns is from a particular point in time and should
 not change on this report once assigned.
(1)  Actual principal loss taken by bonds.
(2)  Expected future loss due to a rate reduction. This is just an estimate
     calculated at the time of the modification.
<PAGE>
                                  EXHIBIT Q-4

                    FORM OF HISTORICAL LOSS ESTIMATE REPORT


                         GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates
                                 Series 1999-C1

         Historical Loss Estimate Report (Reo-Sold or Discounted Payoff)
                                 as of ________

<TABLE>
<CAPTION>

                                                               Latest
                                                              Appraisal                      Net Amount                         
             Short Name                               % Rec       or      Effective          Received                            
Prospectus     (When      Property                      from    Brokers   Date of    Sales      from       Scheduled   Total P&I   
    ID       Appropriate)   Type      City    State     Sale    Opinion      Sale    Price      Sale       Balance      Advanced 
<S>            <C>         <C>         <C>     <C>      <C>      <C>          <C>    <C>        <C>          <C>        <C>  

THIS REPORT IS HISTORICAL
All information is from the liquidiation date and does not need to be updated.



Total all Losses:


Current Month Only:
</TABLE>
<TABLE>
<CAPTION>

                                                                               Minor
                                                          Date Loss   Minor      Adj                       Loss % of
  Total     Servicing Fees                 Actual Losses    Passed    Adj to   Passed   Total Loss with    Scheduled
Expenses       Expense      Net Proceeds    Passed thru      thru     Trust     thru       Adjustment       Balance
<S>            <C>             <C>            <C>            <C>      <C>      <C>          <C>              <C>  

</TABLE>
<PAGE>
                                  EXHIBIT Q-5

                           FORM OF REO STATUS REPORT

                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates,
                                 Series 1999-C1

                               REO Status Report
                                  as of _____


<TABLE>
<CAPTION>

                                                                                                                   Other
               Short Name                                           Paid   Scheduled    Total P&I       Total     Advances
  Prospectus     (When       Property                    Sq Ft or   thru      Loan     Advances to   Expenses to  (Taxes &    Total 
      ID       Appropriate)    Type      City   State      Units    Date    Balance        Date          Date      Escrow)  Exposure
                                                                                                                   
<S>               <C>         <C>        <C>    <C>      <C>        <C>     <C>             <C>         <C>          <C>     <C>

</TABLE>
<TABLE>
<CAPTION>

                                                                 Value     Appraisal                              Total
                         LTM                                    using NOI   BPO or     Loss using               Appraisal
  Current     Maturity   NOI    LTM NOI  Cap Rate   Valuation    & Cap     Internal     92% Appr.   Estimated   Reduction   Transfer
Monthly P&I     Date     Date     /DSC     Assign      Date      Rate       Value**    or BPO (f)   Recovery %   Realized     Date
<S>           <C>        <C>     <C>       <C>          <C>      <C>        <C>         <C>          <C>           <C>        <C>

</TABLE>


   REO          Pending
Acquisition    Reduction
   Date           Date        Comments





(1) Use the following codes, App - appraisal, BPO - Brokers Opinion, 
    Int - Internal Value
<PAGE>
                                  EXHIBIT Q-6

                               FORM OF WATCH LIST



                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates,
                                 Series 1999-C1

                               Servicer Watch List

                                  as of _____


<TABLE>
<CAPTION>

                 Short name                                Scheduled             
  Prospectus       (When        Property                     Loan       Paid thru    Maturity             Comment/Reason 
      ID        Appropriate)     Type      City    State    Balance       Date         Date    LTM DSCR   on Watch List 
<S>              <C>             <C>         <C>     <C>     <C>          <C>          <C>      <C>           <C>

List all loans on watch list and reason sorted in decending balance order.









Total:                                                        $
*LTM - Last 12 months either trailing or last annual.
</TABLE>
<PAGE>
                                  EXHIBIT Q-7

                      FORM OF OPERATING STATEMENT ANALYSIS




                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates,
                                 Series 1999-C1

                       OPERATING STATEMENT ANALYSIS REPORT


                                  as of _____

<TABLE>
<CAPTION>
PROPERTY OVERVIEW:
<S>                             <C>                <C>            <C>            <C>           <C>           <C>          
    Control Number
    Current 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         Trailing
    Occupancy Rate*
    Average Rental Rate
                                 *Occupany rates are year end or the ending date of the financial statement for the period.

INCOME:
    No. of Months                                                                            97 Trailing **
    Period Ended                 Underwriting        1995           1996           1997       as of /  /97    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           

                                  Normalized - Full year financial statements that have been reviewed by the underwriter or Servicer
                                  **Servicer will not be expected to "Normalize" these YTD numbers.
OPERATING EXPENSES:
    Real Estate Taxes
    Property insurance
    Utilities
    General and Administration
    Repairs and Maintenance
    Management Fees
    Payroll and Benefits Expense
    Advertising and Marketing
    Professional Fees
    Other Expenses
    Ground Rent

Total Operating Expenses

Operating Expense Ratio

Net Operating Income

    Leasing Commissions
    Tenant Improvements
    Replacement Reserves
Total Capital Items

N.O.I. after Capital Items

Debt Service (per servicer)
Cash Flow after Debt Service

(1) DSCR: (NOI/Debt Service)

DSCR (after reserves\cap exp)

Source of Financial Data :
                                  (ie. operating statements, financial statements, tax return, other)

The yars shown above will roll always showing a three year history,  1996 is the
current year financial, 1995 is the prior year financials. 

This  report may vary  depending  on the  property  type and  because of the way
information may vary in each borrowers statements.

Rental Income needs to be broken down,  differently  whenever  possible for each
property type as follows: Retail: 1) Base rent 2) Percentage rents on cashflow

Hotel: 1) Room Revenue 2) Food/Beverage  Nursing Home: 1) Private 2) Medicaid 3)
Medicare


Income Comments :

Expense Comments :

Capital Items Comments :

(1) Used in the Comparative Financial Status Report
</TABLE>
<PAGE>
                                  EXHIBIT Q-8

                        FORM OF NOI ADJUSTMENT WORKSHEET

                      GS Mortgage Securities Corporation II
                 Commercial Mortgage Pass-Through Certificates,
                                 Series 1999-C1

                   FORM OF NOI ADJUSTMENT WORKSHEET for "year"

                                  as of _____


<TABLE>
<CAPTION>
 PROPERTY OVERVIEW
      Control Number
      Current Balance/Paid to Date
      Property Name
      Property Type
      Property Address, City, State
      Net Rentable Square Feet
      Year Built/Year Renovated
      Year of Operations                       Borrower                  Adjustment                    Normalized
      <S>                                      <C>                          <C>                           <C>

      Occupancy Rate *
      Average Rental Rate
                                         *Occupancy rates are year end or the 
                                          ending date of the financial statement 
                                          for the period.
  INCOME:
      Number of Mos.Annualized               "Year"
       Period Ended                          Borrower                    Adjustment                    Normalized
      Statement Classification               Actual
      Rental Income (Category 1)
      Rental Income (Category 2)
      Rental Income (Category 3)
      Pass Throughs/Escalations
      Other Income

    Effective Gross Income                   $0.00                            $0.00                         $0.00
                                         Normalized   -  Full   year   financial
                                         statements that have been reviewed by
                                         the Servicer.

  OPERATING EXPENSES:
      Real Estate Taxes
      Property Insurance
      Utilities
      General & Administration
      Repairs and Maintenance
      Management Fees
      Payroll & Benefits Expense
      Advertising & Marketing
      Professional Fees
      Other Expenses
      Ground Rent
   Total Operating Expenses                  $0.00                            $0.00                         $0.00

   Operating Expense Ratio

   Net Operating Income                      $0.00                            $0.00                         $0.00
      Leasing Commissions
      Tenant Improvements
      Replacement Reserve
   Total Capital Items                       $0.00                            $0.00                         $0.00

   N.O.I. After Capital Items                $0.00                            $0.00                         $0.00

Debt Service (per Servicer)                  $0.00                            $0.00                         $0.00
Cash Flow after debt service                 $0.00                            $0.00                         $0.00
</TABLE>

(1)DSCR: (NOI/Debt Service)

DSCR: (after reserves\Cap exp.)

   Source of Financial Data:
                                         (ie. operating statements, financial 
                                         statements, tax return, other)
Notes and  Assumptions:
- --------------------------------------------------------------------------------
This report should be completed by the Servicer for any  "Normalization"  of the
Borrower's  numbers.  The "Normalized" column is used in the Operating Statement
Analysis Report. This report may vary depending on the property type and because
of the way information may vary in each borrower's statement.

Income: Comments

Expense: Comments

Capital Items: Comments

(1) Used in the Comparative Financial Status Report

<PAGE>
                                  EXHIBIT Q-9

                       CSSA STANDARD REPORTING PARCKAGE 1


                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                             CSSA "Loan Setup" File
                              (Data Record Layout)

<TABLE>
<CAPTION>

     SPECIFICATION                                 DESCRIPTION/COMMENTS
<S>                                     <C> 

Acceptable Media Types                  Magnetic Tape, Diskette, Electronic Transfer
Character Set                           ASCII
Field Delineation                       Comma
Density (Bytes-Per-Inch)                1600 or 6250
Magnetic Tape Label                     None (unlabeled)
Magnetic Tape Blocking Factor           10285 (17 records per block)
Physical Media Label                    Servicer Name; Data Type (Collection Period Data); Density 
                                          (Bytes-Per-Inch); Blocking Factor; Record Length
Return Address Label                    Required for return of physical media (magnetic tape or diskette)
</TABLE>

<TABLE>
<CAPTION>

                                    FIELD                 FORMAT
         FIELD NAME                 NUMBER   TYPE         EXAMPLE                            DESCRIPTION/COMMENTS
<S>                                   <C>   <C>         <C>               <C>
Transaction Id                         1       AN          XXX97001       Unique Issue Identification Mnemonic
Group Id                               2       AN          XXX9701A       Unique Indentification Number Assigned To Each Loan
                                                                            Group Within An Issue
Loan Id                                3       AN       00000000012345    Unique Indentification Number Assigned To Each 
                                                                            Collateral Item In A Pool
Offering Document Loan Id              4       AN            123          Unique Indentification Number Assigned To Each 
                                                                            Collateral Item In The Prospectus
Original Note Amount                   5    Numeric       1000000.00      The Mortgage Loan Balance At Inception Of The Note
Original Term Of Loan                  6    Numeric          240          Original Number Of Months Until Maturity Of Loan
Original Amortization Term             7    Numeric          360          Original Number Of Months Loan Amortized Over
Original Note Rate                     8    Numeric         0.095         The Note Rate At Inception Of The Note
Original Payment Rate                  9    Numeric         0.095         Original Rate Payment Calculated On
First Loan Payment Due Date           10       AN          YYYYMMDD       First Payment Date On The Mortgage Loan
Grace Days Allowed                    11    Numeric           10          Number Of Days From Due Date Borrower Is Permitted
                                                                            To Remit Payment
Interest Only (Y/N)                   12       AN             Y           Y=Yes,  N=No
Balloon (Y/N)                         13       AN             Y           Y=Yes,  N=No
Interest Rate Type                    14    Numeric           1           1=Fixed, 2=Arm, 3=Step, 9=Other
Interest Accrual Method Code          15    Numeric           1           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)             16       AN             Y           Y=Yes,  N=No
Payment Type Code                     17    Numeric           1           See Payment Type Code Legend
Prepayment Lock-out End Date          18       AN          YYYYMMDD       Date After Which Loan Can Be Prepaid
Yield Maintenance End Date            19       AN          YYYYMMDD       Date After Which Loan Can Be Prepaid Without Yield
                                                                            Maintenance
Prepayment Premium End Date           20       AN          YYYYMMDD       Date After Which Loan Can Be Prepaid Without Penalty
</TABLE>
<PAGE>


                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                             CSSA "Loan Setup" File
                              (Data Record Layout)

<TABLE>
<CAPTION>

                                    FIELD                 FORMAT
         FIELD NAME                 NUMBER    TYPE        EXAMPLE                            DESCRIPTION/COMMENTS
<S>                                   <C>   <C>          <C>              <C>
Prepayment Terms Description          21       AN           Text          Description Of Prepayment Terms (Not To Exceed 50 
                                                                            Characters)
ARM Index Code                        22       AN            A            See Arm Index Code Legend
First Rate Adjustment Date            23       AN         YYYYMMDD        Date Note Rate Originally Changed
First Payment Adjustment Date         24       AN         YYYYMMDD        Date Payment Originally Changed
ARM Margin                            25    Numeric        0.025          Rate Added To Index Used In The Determination Of The Gross
                                                                            Interest Rate
Lifetime Rate Cap                     26    Numeric         0.15          Maximum Rate That The Borrower Must Pay On An Arm Loan Per
                                                                            The Loan Agreement
Lifetime Rate Floor                   27    Numeric         0.05          Minimum Rate That The Borrower Must Pay On An Arm Loan Per
                                                                            The Loan Agreement
Periodic Rate Increase Limit          28    Numeric         0.02          Maximum Periodic Increase To The Note Rate Allowed Per The
                                                                            Loan Agreement
Periodic Rate Decrease Limit          29    Numeric         0.02          Minimum Periodic Increase To The Note Rate Allowed Per The
                                                                            Loan Agreement
Periodic Pay Adjustment Max-%         30    Numeric         0.03          Maximum Periodic % Increase To The Borrowers P&I Payment 
                                                                            Allowed Per The Loan Agreement
Periodic Pay Adjustment Max-$         31    Numeric       5000.00         Maximum Periodic Dollar Increase To The Borrowers P&I 
                                                                            Payment Allowed Per The Loan Agreement
Payment Frequency                     32    Numeric          1            1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rate Reset Frequency In Months        33    Numeric          1            1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Pay Reset Frequency In Months         34    Numeric          1            1=Monthly, 3=Quarterly, 6=Semi-Annually, 12=Annually...
Rounding Code                         35    Numeric          1            Rounding Method For Sum Of Index Plus Margin (See Rounding
                                                                            Code Legend)
Rounding Increment                    36    Numeric       0.00125         Used In Conjunction With Rounding Code
Index Look Back In Days               37    Numeric          45           Use Index In Effect X Days Prior To Adjustment Date
Negative Amortization Allowed (Y/N)   38       AN            Y            Y=Yes,  N=No
Max Neg Allowed (% Of Orig Bal)       39    Numeric        0.075          Maximum Lifetime Percentage Increase To  The Original 
                                                                            Balance Allowed Per The Loan Agreement
Maximum Negate Allowed ($)            40    Numeric       25000.00        Maximum Lifetime Dollar Increase To  The Original Balance
                                                                            Allowed Per The Loan Agreement
Remaining Term At Securitization      41    Numeric         240           Remaining Number Of Months Until Maturity Of Loan At
                                                                            Cutoff
Remaining Amor-Tm At Securitiz'n      42    Numeric         360           Remaining Number Of Months Loan Amortized Over At Cutoff
Maturity Date At Securitization       43       AN         YYYYMMDD        The Scheduled Maturity Date Of The Mortgage Loan At 
                                                                            Securitization
Sched Prin Bal At Securitization      44    Numeric      1000000.00       The Scheduled Principal Balance Of The Mortgage Loan At 
                                                                            Securitization
Note Rate At Securitization           45    Numeric        0.095          Cutoff Annualized Gross Interest Rate Applicable To The
                                                                            Calculation Of Scheduled Interest
Servicer And Trustee Fee Rate         46    Numeric       0.00025         Cutoff Annualized Fee Paid To The Servicer And Trustee
Fee Rate / Strip Rate 1               47    Numeric       0.00001         Cutoff Annualized Fee/Strip Netted Against  Current Note 
                                                                            Rate To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 2               48    Numeric       0.00001         Cutoff Annualized Fee/Strip Netted Against  Current Note 
                                                                            Rate To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 3               49    Numeric       0.00001         Cutoff Annualized Fee/Strip Netted Against  Current Note 
                                                                            Rate To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 4               50    Numeric       0.00001         Cutoff Annualized Fee/Strip Netted Against  Current Note 
                                                                            Rate To Determine Net Pass-Through Rate
Fee Rate / Strip Rate 5               51    Numeric       0.00001         Cutoff Annualized Fee/Strip Netted Against  Current Note 
                                                                            Rate To Determine Net Pass-Through Rate
Net Rate At Securitization            52    Numeric        0.0947         Cutoff Annualized Interest Rate Applicable To The 
                                                                            Calculation Of Remittance Interest
Periodic P&I Payment At Securitiz'n   53    Numeric       3000.00         The Periodic Scheduled Principal & Interest Payment
</TABLE>
<PAGE>

                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                             CSSA "Loan Setup" File
                              (Data Record Layout)

<TABLE>
<CAPTION>

                                    FIELD                FORMAT
         FIELD NAME                 NUMBER    TYPE       EXAMPLE                             DESCRIPTION/COMMENTS
<S>                                   <C>     <C>       <C>               <C>
# Of Properties                       54    Numeric         13            The Number Of Properties Underlying The Mortgage Loan
Property Name                         55       AN          Text           If Number Of Properties Is Greater Than  1 Then "Various"
Property Address                      56       AN          Text           If Number Of Properties Is Greater Than  1 Then "Various"
Property City                         57       AN          Text           If Number Of Properties Is Greater Than  1 Then "Various"
Property State                        58       AN          Text           If Number Of Properties Is Greater Than  1 Then "Various"
Property Zip Code                     59       AN          Text           If Number Of Properties Is Greater Than  1 Then "Various"
Property County                       60       AN          Text           If Number Of Properties Is Greater Than  1 Then "Various"
Property Type Code                    61       AN           MF            If Number Of Properties Is Greater Than  1 Then "Various"
                                                                            (See Property Type Code Legend)
Net Square Feet At Securitization     62    Numeric       25000           If Number Of Properties Is Greater Than  1 Then "000000"
# Of Units/Beds/Rms At Securitiz'n    63    Numeric         75            If Number Of Properties Is Greater Than  1 Then "000000"
Year Built                            64       AN          1990           If Number Of Properties Is Greater Than  1 Then "000000"
NOI At Securitization                 65    Numeric     100000.00         Net Operating Income At Securitization
DSCR At Securitization                66    Numeric        2.11           DSCR At Securitization
Appraisal Value At Securitization     67    Numeric     1000000.00        Appraisal Value At Securitization
Appraisal Date At Securitization      68       AN        YYYYMMDD         Appraisal Date At Securitization
Physical Occupancy At Securitization  69    Numeric        0.88           Physical Occupancy At Securitization
Revenue At Securitization             70    Numeric     100000.00         Revenue At Securitization
Operating Expenses At Securitization  71    Numeric     100000.00         Expenses At Securitization
Securitization Financials As Of Date  72       AN        YYYYMMDD         Securitization Financials As Of Date
Recourse (Y/N)                        73       AN           Y             Y=Yes,  N=No
Ground Lease (Y/N)                    74       AN           Y             Y=Yes,  N=No
Cross-Collateralized Loan Grouping    75    Numeric        9(3)           All Loans With The Same Numeric Value Are Crossed
Collection Of Escrows (Y/N)           76       AN           Y             Y=Yes,  N=No
Collection Of Other Reserves (Y/N)    77       AN           Y             Y=Yes,  N=No
Lien Position At Securitization       78    Numeric         1             1=First, 2=Second...
</TABLE>
<PAGE>

                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                             CSSA "Loan Setup" File
                              (Data Record Layout)

<TABLE>
<CAPTION>

     PAYMENT TYPE CODE                                 ARM INDEX CODE                          ROUNDING CODE
          LEGEND                                          LEGEND                                  LEGEND
<S>                                          <C>                                        <C>
1  Fully Amortizing                          A   11 FRLB COF1 (1 Month)                 1  Unrounded
2  Amortizing Balloon                        B   11 FHLB COFI (6 Month)                 2  (Nearest)Percentage Increment
3  Interest Only / Balloon                   C   1 Year CMT Weekly Average Treasury     3  Up To Nearest Percentage Increment  
4  Interest Only / Amortizing                D   3 Year CMT Weekly Average Treasury     4  Down To Nearest Percentage Increment
5  Interest Only / Amortizing / Balloon      E   5 Year CMT Weekly Average Treasury                 
6  Principal Only                            F   Wall Street Journal Prime Rate                     
9  Other                                     G   1 Month LIBOR                                      
                                             H   3 Month LIBOR
                                             I   6 Month LIBOR                                           
                                             J   National Mortgage Index Rate          
                                                 All Others Use Short Text Description 
                                                                          
                                                    PROPERTY TYPES CODE
                                                           LEGEND

                                             MF  Multifamily
                                             RT  Retail           
                                             HC  Health Care      
                                             IN  Industrial       
                                             WH  Warehouse        
                                             MH  Mobile Home Park 
                                             OF  Office           
                                             MU  Mixed Use        
                                             LO  Lodging          
                                             SS  Self Storage     
                                             OT  Other
</TABLE>
<PAGE>
                                  EXHIBIT Q-10

                       CSSA STANDARD REPORTING PACKAGE 2

                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                        CSSA "Loan Periodic" Update File
                              (Data Record Layout)

         SPECIFICATION                        DESCRIPTION/COMMENTS

Acceptable Media Types                 Magnetic Tape, Diskette, Electronic 
                                         Transfer
Character Set                          ASCII
Field Delineation                      Comma
Density (Bytes-Per-Inch)               1600 or 6250
Magnetic Tape Label                    None (unlabeled)
Magnetic Tape Blocking Factor          10285 (17 records per block)
Physical Media Label                   Servicer Name; Data Type (Collection 
                                         Period Data); Density (Bytes-Per-Inch);
                                         Blocking Factor; Record Length
Return Address Label                   Required for return of physical media 
                                         (magnetic tape or diskette)

<TABLE>
<CAPTION>

                                    FIELD                      FORMAT
         FIELD NAME                 NUMBER   TYPE              EXAMPLE                       DESCRIPTION/COMMENTS

<S>                                    <C>  <C>            <C>                <C>
Transaction Id                         1      AN               XXX97001       Unique Issue Identification Mnemonic
Group Id                               2      AN               XXX9701A       Unique Identification Number Assigned To Each Loan 
                                                                                Group Within An Issue
Loan Id                                3      AN            00000000012345    Unique Identification Number Assigned To Each 
                                                                                Collateral Item In A Pool
Prospectus Id                          4      AN                 123          Unique Identification Number Assigned To Each 
                                                                                Collateral Item In The Prospectus 
Distribution Date                      5      AN               YYYYMMDD       Date Payments  Made To Certificateholders
Current Beginning Sched Balance        6    Numeric           100000.00       Outstanding Scheduled Principal Balance At The 
                                                                                Beginning Of The Current Period
Current Ending Scheduled  Balance      7    Numeric           100000.00       Outstanding Scheduled Principal Balance At The End Of 
                                                                                The Current Period
Paid To Date                           8      AN               YYYYMMDD       Due Date Of The Last Interest Payment Received
Current Index Rate                     9    Numeric              0.09         Index Rate Used In The Determination Of The Current 
                                                                                Period Gross Interest Rate
Current Note Rate                     10    Numeric              0.09         Annualized Gross Rate Applicable To Calculate The 
                                                                                Current Period Scheduled Interest
Maturity Date                         11      AN               YYYYMMDD       Date Collateral Is Scheduled To Make Its Final Payment
Servicer and Trustee Fee Rate         12    Numeric            0.00025        Annualized Fee Paid To The Servicer And Trustee
Fee Rate/Strip Rate 1                 13    Numeric            0.00001        Annualized Fee/Strip Netted Against Current Note Rate 
                                                                                = Net Pass-Through Rate
Fee Rate/Strip Rate 2                 14    Numeric            0.00001        Annualized Fee/Strip Netted Against Current Note Rate 
                                                                                = Net Pass-Through Rate
Fee Rate/Strip Rate 3                 15    Numeric            0.00001        Annualized Fee/Strip Netted Against Current Note Rate 
                                                                                = Net Pass-Through Rate
Fee Rate/Strip Rate 4                 16    Numeric            0.00001        Annualized Fee/Strip Netted Against Current Note Rate 
                                                                                = Net Pass-Through Rate
Fee Rate/Strip Rate 5                 17    Numeric            0.00001        Annualized Fee/Strip Netted Against Current Note Rate 
                                                                                = Net Pass-Through Rate
Net Pass-Through Rate                 18    Numeric             0.0897        Annualized Interest Rate Applicable To Calculate The 
                                                                                Current Period Remittance Int.
Next Index Rate                       19    Numeric              0.09         Index Rate Used In The Determination Of The Next 
                                                                                Period Gross Interest Rate
Next Note Rate                        20    Numeric              0.09         Annualized Gross Interest Rate Applicable To Calc Of 
                                                                                The Next Period Sch. Interest
Next Rate Adjustment Date             21      AN               YYYYMMDD       Date Note Rate Is Next Scheduled To Change
Next Payment Adjustment Date          22      AN               YYYYMMDD       Date Scheduled P&I Amount Is Next Scheduled To Change
</TABLE>

<PAGE>
                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                        CSSA "Loan Periodic" Update File
                              (Data Record Layout)

<TABLE>
<CAPTION>

                                        FIELD                FORMAT
         FIELD NAME                     NUMBER    TYPE       EXAMPLE                         DESCRIPTION/COMMENTS
<S>                                       <C>   <C>         <C>           <C> 
Scheduled Interest Amount                 23    Numeric      1000.00      Scheduled Gross Interest Payment Due For The Current 
                                                                            Period
Scheduled Principal Amount                24    Numeric      1000.00      Scheduled Principal Payment Due For The Current Period
Total Scheduled P&I Due                   25    Numeric      1000.00      Scheduled Principal And Interest Payment Due For The 
                                                                            Current Period
Neg am/Deferred Interest Amount           26    Numeric      1000.00      Negative Amortization/Deferred Interest Amount Due For The
                                                                            Current Period
Unscheduled Principal Collections         27    Numeric      1000.00      Unscheduled Payments Of Principal Received During The 
                                                                            Related Collection Period
Other Principal Adjustments               28    Numeric      1000.00      Unscheduled Principal Adjustments For The Related 
                                                                            Collection Period
Liquidation/Prepayment Date               29      AN         YYYYMMDD     Date Unscheduled Payment Of Principal Received
Prepayment Penalty/Yld Maint Rec'd        30    Numeric      1000.00      Additional Payment Req'd From Borrower Due To Prepayment 
                                                                            Of Loan Prior To Maturity
Prepayment Interest Excess (Shortfall)    31    Numeric      1000.00      Scheduled Gross Interest Applicable To The Prepayment 
                                                                            Amount
Liquidation/Prepayment Code               32    Numeric         1         See Liquidation/Prepayment Codes Legend
Most Recent ASER $                        33    Numeric      1000.00      Excess Of The Principal Balance Over The Defined Appraisal
                                                                            Percentage
Most Recent ASER Date                     34      AN         YYYYMMDD     Date ASER  Amount Applied To Loan
Cumulative ASER $                         35    Numeric      1000.00      Cumulative ASER Amount
Actual Balance                            36    Numeric     100000.00     Outstanding Actual Principal Balance At The End Of The 
                                                                            Current Period
Total P&I Advance Outstanding             37    Numeric      1000.00      Outstanding P&I Advances At The End Of The Current Period
Total T&I Advance Outstanding             38    Numeric      1000.00      Outstanding Taxes & Insurance Advances At The End Of The 
                                                                            Current Period
Other Expense Advance Outstanding         39    Numeric      1000.00      Other Outstanding Advances At The End Of The Current 
                                                                            Period
Status of Loan                            40      AN            1         See Status Of Loan Legend
In Bankruptcy                             41      AN            Y         Bankruptcy Status Of Loan (If In Bankruptcy "Y", Else "N")
Foreclosure Date                          42      AN         YYYYMMDD     Date Of Foreclosure
REO Date                                  43      AN         YYYYMMDD     Date Of REO
Bankruptcy Date                           44      AN         YYYYMMDD     Date Of Bankruptcy
Net Proceeds Received on Liquidation      45    Numeric     100000.00     Net Proceeds Rec'd On Liquidation To Be Remitted To The Tr
                                                                            Per The Tr Doc'n
Liquidation Expense                       46    Numeric     100000.00     Expenses Associated With The Liq'n To Be Netted From The 
                                                                            Tr Per The Tr Doc'n
Realized Loss to Trust                    47    Numeric      10000.00     Liquidation Balance Less Net Liquidation Proceeds Received
Date of Last Modification                 48      AN         YYYYMMDD     Date Loan Was Modified
Modification Code                         49    Numeric         1         See Modification Codes Legend
Modified Note Rate                        50    Numeric        0.09       Note Rate Loan Modified To
Modified Payment Rate                     51    Numeric        0.09       Payment Rate Loan Modified To
Preceding Fiscal Year Revenue             52    Numeric      1000.00      Preceding Fiscal Year Revenue
Preceding Fiscal Year Expenses            53    Numeric      1000.00      Preceding Fiscal Year Expenses
Preceding Fiscal Year NOI                 54    Numeric      1000.00      Preceding Fiscal Year Net Op Income
Preceding Fiscal Year Debt Svc Amt.       55    Numeric      1000.00      Preceding Fiscal Year Debt Svc Amount
Preceding Fiscal Year DSCR                56    Numeric        2.55       Preceding Fiscal Yr Debt Svc Cvrge Ratio
</TABLE>

<PAGE>
                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                        CSSA "Loan Periodic" Update File
                              (Data Record Layout)

<TABLE>
<CAPTION>

                                            Field               Format
         Field Name                         Number   Type       Example                      Description/Comments

<S>                                           <C>   <C>                                               
Preceding Fiscal Yr Physical Occ'y            57    Numeric       0.85      Preceding Fiscal Year Physical Occupancy
Preceding FY Financial As of Date             58      AN        YYYYMMDD    Preceding Fiscal Year Financial As Of Date
Second Preceding FY Revenue                   59    Numeric     1000.00     Second Preceding Fiscal Year Revenue
Second Preceding FY Expenses                  60    Numeric     1000.00     Second Preceding Fiscal Year Expenses
Second Preceding FY NOI                       61    Numeric     1000.00     Second Preceding Fiscal Year Net Operating Income
Second Preceding FY Debt Service              62    Numeric     1000.00     Second Preceding Fiscal Year Debt Service
Second Preceding FY DSCR                      63    Numeric       2.55      Second Preceding Fiscal Year Debt Svc Cvrge Ratio
Sec Preceding FY Physical Occ'y               64    Numeric       0.85      Second Preceding Fiscal Year Physical Occupancy
Sec Preceding FY Fin'l As of Date             65      AN        YYYYMMDD    Second Preceding Fiscal Year Financial As Of Date
Most Recent Fiscal YTD Revenue                66    Numeric     1000.00     Most Recent Fiscal Year To Date Revenue
Most Recent Fiscal YTD Expenses               67    Numeric     1000.00     Most Recent Fiscal Year To Date Expenses
Most Recent Fiscal YTD NOI                    68    Numeric     1000.00     Most Recent Fiscal Year To Date Net Operating Income
Most Recent Fiscal YTD Debt Service           69    Numeric     1000.00     Most Recent Fiscal Year To Date Debt Service
Most Recent Fiscal YTD DSCR                   70    Numeric       2.55      Most Recent Fiscal Year To Date Debt Service Coverage 
                                                                              Ratio
Most Recent Fiscal YTD Phys. Occ.             71    Numeric       0.85      Most Recent Fiscal Year To Date Physical Occupancy
Most Recent Fiscal YTD Start Date             72      AN        YYYYMMDD    Most Recent Fiscal Year To Date Start Date
Most Recent Fiscal YTD End Date               73      AN        YYYYMMDD    Most Recent Fiscal Year To Date End Date
Most Recent Appraisal Date                    74      AN        YYYYMMDD    The Date Of The Latest  Available Appraisal For The 
                                                                              Property
Most Recent Appraisal Value                   75    Numeric    100000.00    The Latest  Available Appraisal Value For The Property
Workout Strategy Code                         76    Numeric        1        See Workout Strategy Codes Legend
Most Recent Spec Svc Transfer Date            77      AN        YYYYMMDD    Date Transferred To The Special Servicer
Most Recent Master Svc Return Date            78      AN        YYYYMMDD    Date Returned To The Master Servicer
Date Asset Expected to Be Resolved            79      AN        YYYYMMDD    Date Asset Is Expected To Be Resolved
Year Last Renovated                           80      AN          1997      Year Property Last Renovated

New Fields Added:

Cap Rate Assigned                             81    Numeric        10       Cap Rate Assigned
FCL Sale Date (Expected or Actual)            82      AN        YYYYMMDD    FCL Sale Date Expected or Actual
</TABLE>

Most Recent  Fiscal YTD Figures Are From The Last  Financials  Processed  By The
Servicer Pursuant To The Terms Of The Trust Document,  And Cover The Period From
The Start Date To The End Date.


<PAGE>

                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                        CSSA "Loan Periodic" Update File
                              (Data Record Layout)

<TABLE>
<CAPTION>

      Liquidation/Prepayment Code            Status of Mortgage Loan                                  Modification Code
               Legend                                   Legend                                               Legend

 <S>                                <C>                                                         <C>
 1    Partial LIq'n (Curtainment)   A    Payment Not Received But Still in Grace Period         1     Maturity Date Extension
 2    Payoff Prior To Maturity      B    Late Payment But Less Than 1 Month Delinquent          2     Amortization Change
 3    Disposition                   0    Current                                                3     Principal Write-Off  
 4    Repurchase                    1    One Month Delinquent                                   4     Combination  
 5    Full Payoff At Maturity       2    Two Months Delinquent                                         
 6    DPO                           3    Three Or More Months Delinquent                               
 7    Liquidation                   4    Assumed Sched Payment (Performing Matured Ball'n)             
                                    7    Foreclosure
                                    9    REO

                                            Workout Strategy Code
                                                    Legend

                                    1    Modification
                                    2    Foreclosure
                                    3    Bankruptcy
                                    4    Extension
                                    5    Note Sale
                                    6    DPO
                                    7    REO
                                    8    Resolved
                                    9    Pending Return to Master Servicer 
                                   10    Deed In Lieu Of Foreclosure
</TABLE>

<PAGE>
                                  EXHIBIT Q-11

                       CSSA STANDARD REPORTING PACKAGE 3

                      GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                              CSSA "Property" File
                              (Data Record Layout)


                                                 FIELD                  FORMAT  
                 FIELD NAME                     NUMBER     TYPE         EXAMPLE 

Transaction Id                                     1        AN         XXX97001 
Loan ID                                            2        AN         XXX9701A 
Prospectus Loan ID                                 3        AN    00000000012345
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            FL    
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/S/N)                              22        AN             N    
Other Escrow / Reserve Balances                   23     Numeric         25000  
Most Recent Appraisal Date                        24        AN         YYYYMMDD 
Most Recent Appraisal Value                       25     Numeric        1000000 
Date Asset is Expected to Be Resolved             26        AN         YYYYMMDD 
Foreclosure Date                                  27        AN         YYYYMMDD 

<TABLE>
<CAPTION>

                                                                                                  CSSA
                                       DESCRIPTION/COMMENTS                                       LOAN
                                                                                                      
 <S>                                                                                             <C> 
                                                                                                 S1,P1
                                                                                                 S3,P3
 From Offering Document                                                                          S4,P4
 Should contain Prospectus ID and propety identifier, e.g., 1001-001, 1000-002                        
                                                                                                   P5 
 All Loans With The Same Numeric Value Are Crossed                                                S75 
                                                                                                  S55 
                                                                                                  S56 
                                                                                                  S57 
                                                                                                  S58 
                                                                                                  S59 
                                                                                                  S60 
                                                                                                  S61 
                                                                                                  S64 
                                                                                                  P80 
 RT, IN, WH, OF, MU, SS,OT = SF                                                                   S62 
 MF, MHP, LO, HC = Units                                                                          S63 
 1=FCL, 2=REO, 3=Defeased, 4=Partial Release, 5= Released, 6= Same as at securitization               
 Issuer to allocate loan % attributable to property for multi-property loans                          
 Calculation based on Current Allocated Loan Amount and Current SPB for associated loan.              
 Maintained by servicer.                                                                           P7 
 Either Y=Yes, S=Subordinat, N= No ground lease                                                   S74 
                                                                                                  S77 
                                                                                                  P74 
                                                                                                  P75 
 Could be different dates for different properties if foreclosing                                 P79 
                                                                                                  P42 
</TABLE>


<PAGE>

                      GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                              CSSA "Property" File
                              (Data Record Layout)

                                                 FIELD                  FORMAT  
                 FIELD NAME                     NUMBER     TYPE         EXAMPLE 

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                                    37        AN           Text   
Square Feet of Largest Tenant                     38     Numeric         15000  
2nd Largest Tenant                                39        AN           Text   
Square Feet of 2nd Largest Tenant                 40     Numeric         15000  
3rd Largest Tenant                                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 
Operating Expenses At Securitization              46     Numeric        1000000 
NOI At Securitization                             47     Numeric        1000000 
DSCR At Securitization                            48     Numeric          1.5   
Appraisal Value At Securitization                 49     Numeric        1000000 
Appraisal Date At Securitization                  50        AN         YYYYMMDD 
Physical Occupancy At Securitization              51               Numeric      
Date of Last Inspection                           52        AN         YYYYMMDD 

<TABLE>
<CAPTION>

                                                                                                      CSSA
                                       DESCRIPTION/COMMENTS                                           LOAN
                                                                                                      
<S>                                                                                                     <C> 

                                                                                                        P43       
Map to "Most Recent Fiscal YTD Phys. Occ." in CSSA                                                      P71       
Add a new field to the CSSA Loan file.                                                                  P71       
Roll over review to be completed every 12 months                                                                  
                                                                                                                  
                                                                                                                  
                                                                                                                  
                                                                                                                  
                                                                                                                  
For Office, WH, Retail, Industrial *Only if disclosed in the offering document                                    
                                                                                                                  
For Office, WH, Retail, Industrial *Only if disclosed in the offering document                                    
                                                                                                                  
For Office, WH, Retail, Industrial *Only if disclosed in the offering document                                    
                                                                                                                  
Needed to indicate month ending for borrower's Fiscal Year                                                        
                                                                                                        S72       
                                                                                                        S70       
                                                                                                        S71       
                                                                                                        S65       
                                                                                                        S66       
                                                                                                        S67       
                                                                                                        S68       
                                                                                                        S69
</TABLE>
<PAGE>

                      GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1999-C1
       Commercial Real Estate Secondary Market Securitization Association
                              CSSA "Property" File
                              (Data Record Layout)

                                                 FIELD                  FORMAT  
                 FIELD NAME                     NUMBER     TYPE         EXAMPLE 

Preceding FY Financial As of Date                 53        AN         YYYYMMDD
Preceding Fiscal Year Revenue                     54     Numeric        1000000
Preceding Fiscal Year Expenses                    55     Numeric        1000000
Preceding Fiscal Year NOI                         56     Numeric        1000000
Preceding Fiscal Year Debt Service Amt.           57     Numeric        1000000
Preceding Fiscal Year DSCR                        58     Numeric         1.30  
Preceding Fiscal Year Physical Occupancy          59     Numeric         0.90  
Sec Preceding FY Financial As of Date             60        AN         YYYYMMDD
Second Preceding FY Revenue                       61     Numeric        1000000
Second Preceding FY Expenses                      62     Numeric        1000000
Second Preceding FY NOI                           63     Numeric        1000000
Second Preceding FY Debt Service                  64     Numeric        1000000
Second Preceding FY DSCR                          65     Numeric         1.30  
Sec Preceding FY Physical Occupancy               66     Numeric         0.90  


                                                                           CSSA
                         DESCRIPTIION/COMMENTS                             LOAN

                                                                           P58
                                                                           P52
                                                                           P53
                                                                           P54
                                                                           P55
                                                                           P56
                                                                           P57
                                                                           P65
                                                                           P59
                                                                           P60
                                                                           P61
                                                                           P62
                                                                           P63
                                                                           P64
                                                                            

<PAGE>

                                   GS Mortgage
       Commercial Real Estate Secondary Market Securitization Association
                              CSSA "Property" File
                              (Data Record Layout)

<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".
</TABLE>

<PAGE>

                                   GS Mortgage
       Commercial Real Estate Secondary Market Securitization Association
                              CSSA "Property" File
                              (Data Record Layout)

<TABLE>
<CAPTION>
                 FIELD NAME                                         RELATIONSHIP TO CORRESPONDING CSSA 100.1 FIELD

<S>                                                 <C>
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
</TABLE>


<PAGE>

                                   GS Mortgage
       Commercial Real Estate Secondary Market Securitization Association
                              CSSA "Property" File
                              (Data Record Layout)

<TABLE>
<CAPTION>
                 FIELD NAME                                         RELATIONSHIP TO CORRESPONDING CSSA 100.1 FIELD

<S>                                                 <C>                       
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>

                                     ANNEX A

                       SCHEDULE OF MORTGAGE LOANS COVERED
                         BY THE ENVIRONMENTAL INSURANCE
                          POLICY AS OF THE CLOSING DATE

<PAGE>

                     GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates Series 1999-C1
         Mortgage Loan Schedule Daiwa Environmental Transaction Screens

<TABLE>
<CAPTION>
                                                                Current        Current      Revised       Excess
                                                                Monthly       Interest     Rate (ARD     Rate (ARD
Loan Number                  Borrower Name                      Payment         Rate         Loans         Loans
- -------------------------------------------------------------------------------------------------------------------
<S>         <C>                                                 <C>           <C>          <C>           <C>       
932         625 West 1st. Street, LLC                           39,137.94      6.9900
582         JH2 Investments, LLC                                26,436.51      7.7500
639         Federated Housing Realty Corp.                      26,572.49      8.5000
935         Jones Street Terrace Associates, LLC                22,649.40      7.6250
636         Professional Investors Security Fund VII            21,370.58      7.7500
573         Roy E. Nelson and Mabel E. Nelson Revocable Trust   17,735.79      7.5000
937         Woodland Apartments, LLC                            17,251.49      7.6250
621         St. Albans Realty, Inc.                             16,810.23      7.3750
938         Creekside Apartments, LLC                           15,174.43      7.6250
510         Dr. Jaroslaw Pikolycky                              14,308.41      8.0000
519         Jeffery Mertens and Kathy Mertens                   13,448.08      7.6250
606         Houston Marquee Apartments, L.L.C.                  13,506.78      8.0000
589         East Crosstimbers Plaza, L.P.                       13,703.33      7.6250
627         Viking Development Company                          12,651.76      7.7500
527         Colonial Village Development,  LLC                  12,598.64      7.8750
569         Wayne Wampler and Dianne L. Wampler                 12,001.22      7.5000
594         72 & 82 Terrace Realty, Inc.                        13,758.85      8.3750
524         Windsor Square Apartments, Inc.                     11,911.44      7.8750
500         358 Realty Associates, LLC                           9,979.54      7.0000
940         Dodeka Realty Corporation                           10,597.75      7.3750
521         John Henry Ragland & Brigid R. Ragland              10,524.67      7.3750
585         Windsor Property Investments                        10,805.43      8.0000
504         West 160 Realty Corp                                10,805.43      8.0000
614         Pinehill Plaza & Apartments, Inc.                   10,531.55      8.1250
586         Dorian Court, Inc., a Pennsylvania corporation      10,219.51      8.1250
622         Professional Investors Security Fund XII, LP         8,556.23      7.1250
623         Professional Investors Security Fund XVI             8,273.26      7.1250
515         Robert & Mary Skorniak, et al                       11,124.15      7.5000
595         Visions in Faith, Inc.                               8,893.31      8.1250
933         V.G.M. Realty Corporation                            8,273.87      8.0000
535         Sycamore Realty Trust                                7,930.95      7.7500
605         BMK Enterprises, LLC                                 7,826.43      7.8750
608         RDK Realty, LLC                                      7,620.84      7.6250
543         Centre Park Properties, L.P.                         7,810.78      8.0000
618         Hunter's Point Center, Ltd.                          8,055.93      7.5000
602         RDB Building, LLC                                    7,389.91      7.5000
511         Delancey Sedgley Associates, L.P.                    7,553.29      7.7500
536         3044 Kingsbridge LLC                                 8,435.45      8.2500
558         Banyan Woods Properties, Incorporated                7,364.46      7.7500
551         Thomas P. Murray & James Murray                      7,326.69      7.7500
578         SFT Family Trust                                     7,411.09      8.1250
592         J & B Taos Partners, General Partnership             7,729.85      8.6250
600         Texas Real Property Holdings, Inc.                   8,009.42      8.2500
554         Fares Salame and Mary Rose Salame                    7,448.35      8.5000
546         Rockaway Parkway, Inc., a New York Corporation       6,946.35      8.0000
601         Douglas Park Partners, L.P.                          6,653.06      8.0000
609         Holiday Property Enterprises, L.P.                   6,637.62      8.0000
501         Steve D, Loi Tan, and Tu Van Nguyen                  6,708.99      8.1250
934         Equity Realty Group, Inc.                            6,560.44      8.0000
549         Rodan Realty Corp.                                   6,916.18      8.6250
528         Mortgage Investment Corporation                      6,552.97      8.1250
598         River Road Co. LTD                                   6,174.53      8.0000
604         370 South Harrison Associates, LLC                   6,042.63      7.7500
508         Robert & Mary Skorniak                               7,416.10      7.5000
635         Jersey Waldo Realty LLC                              6,560.91      8.2500
550         Randolph Properties, Ltd.                            5,976.16      8.3750
616         340 East O'Keefe, LLC                                5,513.90      7.6250
945         Marie Varveris, Inc                                  5,335.42      7.3750
567         Thomas P. Murray                                     5,513.90      7.7500
518         Robert & Mary Skorniak                               6,767.19      7.5000
537         Group I El Monte Properties, Ltd.                    5,261.62      7.5000
576         Third Avenue Bronx Realty Associates                 5,344.88      7.8750
634         354 East 21st Street Realty Corporation              5,296.98      8.1250
542         John G. Miller, trustee of Lawndale Village          5,209.76      8.0000
509         Robert Hammett                                       5,378.54      8.3750
559         K & E Corporation                                    5,101.95      8.1250
568         Carlson Trust                                        4,909.64      7.7500
538         Golden Eagle Apartments LLC                          5,140.69      8.2500
534         Chi-Kung Yu & Judy J. Yu                             5,086.35      8.1250
939         Camelot Properties of Northeast Florida, Inc         4,947.83      7.8750
541         Khorrami Enterprises, Inc.                           5,124.93      8.2500
641         Jane S. Guerin                                       5,046.08      8.2500
588         Dutch Street, Ltd.                                   5,012.00      8.3750
565         Paul Baum and Rachel Baum                            4,669.63      7.6250
577         Station Associates, L.P.                             4,785.26      8.0000
561         Station Associates, L.P.                             4,708.08      8.0000
530         Prospect Square, LLC                                 4,672.95      7.8750
525         506 South Broadway, Inc.                             5,359.60      8.6250
615         Blount Property Management, Inc.                     4,581.32      7.8750
637         Mike Chen                                            4,618.28      8.1250
514         Robert Skorniak and Mary Skorniak                    5,562.07      7.5000
612         Touraine Associates                                  4,323.10      7.5000
579         Laurence Edwards                                     4,437.94      8.0000
596         M & W Investors LLC                                  4,431.05      8.1250
632         Ched Management Company                              4,183.99      7.6250
540         South Jupiter, Ltd., a Texas LP                      4,509.27      8.5000
503         Gary W. Coy                                          4,336.48      8.2500
572         5600 Fernwood Avenue LLC                             4,212.62      8.1250
936         Jersey Kennedy Realty LLC                            4,441.39      8.2500
570         CDM Company, L.L.C                                   3,815.58      8.0000
587         Anthony Vasquez, Jr.                                 4,187.18      8.5000
</TABLE>

<TABLE>
<CAPTION>
                                                                                                                    Original
                                                            Original      Original    Remaining    Maturity       Amortization
Loan Number   Interest Accrual Method        Net Rate        Balance      Loan Term   Loan Term      Date             Term
- ------------------------------------------------------------------------------------------------------------------------------
<S>         <C>                              <C>            <C>           <C>         <C>          <C>            <C>
932         Actual Days / 360 Year-Days        6.9062        6,100,000         120         117      10/1/08            360
582         Actual Days / 360 Year-Days        7.6662        3,500,000         120         116       9/1/08            300
639         Actual Days / 360 Year-Days        8.4162        3,300,000         120         119      12/1/08            300
935         Actual Days / 360 Year-Days        7.5412        3,200,000         120         117      10/1/08            360
636         Actual Days / 360 Year-Days        7.6662        2,983,000         120         118      11/1/08            360
573         Actual Days / 360 Year-Days        7.4162        2,400,000         300         290       3/1/23            300
937         Actual Days / 360 Year-Days        7.5412        2,309,000         120         117      10/1/08            300
621         Actual Days / 360 Year-Days        7.2912        2,300,000         120         117      10/1/08            300
938         Actual Days / 360 Year-Days        7.5412        2,031,000         120         117      10/1/08            300
510         Actual Days / 360 Year-Days        7.9162        1,950,000         360         351       4/1/28            360
519         Actual Days / 360 Year-Days        7.5412        1,900,000         120         110       3/1/08            360
606         Actual Days / 360 Year-Days        7.9162        1,750,000         120         115       8/1/08            300
589         Actual Days / 360 Year-Days        7.5412        1,685,000         180         176       9/1/13            240
627         Actual Days / 360 Year-Days        7.6662        1,675,000         120         116       9/1/08            300
527         Actual Days / 360 Year-Days        7.7912        1,650,000         120         112       5/1/08            300
569         Actual Days / 360 Year-Days        7.4162        1,624,000         120         116       9/1/08            300
594         Actual Days / 360 Year-Days        8.2912        1,600,000         240         233       6/1/18            240
524         Actual Days / 360 Year-Days        7.7912        1,560,000         120         110       3/1/08            300
500         Actual Days / 360 Year-Days        6.9162        1,500,000         120         109       2/1/08            360
940         Actual Days / 360 Year-Days        7.2912        1,450,000         120         117      10/1/08            300
521         Actual Days / 360 Year-Days        7.2912        1,440,000         120         110       3/1/08            300
585         Actual Days / 360 Year-Days        7.9162        1,400,000         120         113       6/1/08            300
504         Actual Days / 360 Year-Days        7.9162        1,400,000         120         109       2/1/08            300
614         Actual Days / 360 Year-Days        8.0412        1,350,000         300         294       7/1/23            300
586         Actual Days / 360 Year-Days        8.0412        1,310,000         120         116       9/1/08            300
622         Actual Days / 360 Year-Days        7.0412        1,270,000         120         114       7/1/08            360
623         Actual Days / 360 Year-Days        7.0412        1,228,000         120         114       7/1/08            360
515         Actual Days / 360 Year-Days        7.4162        1,200,000         180         171       4/1/13            180
595         Actual Days / 360 Year-Days        8.0412        1,140,000         120         116       9/1/08            300
933         Actual Days / 360 Year-Days        7.9162        1,072,000         120         117      10/1/08            300
535         Actual Days / 360 Year-Days        7.6662        1,050,000         120         114       7/1/08            300
605         Actual Days / 360 Year-Days        7.7912        1,025,000         120         116       9/1/08            300
608         Actual Days / 360 Year-Days        7.5412        1,020,000         120         113       6/1/08            300
543         Actual Days / 360 Year-Days        7.9162        1,012,000         120         114       7/1/08            300
618         Actual Days / 360 Year-Days        7.4162        1,000,000          84          81      10/1/05            240
602         Actual Days / 360 Year-Days        7.4162        1,000,000         120         115       8/1/08            300
511         Actual Days / 360 Year-Days        7.6662        1,000,000         120         111       4/1/08            300
536         Actual Days / 360 Year-Days        8.1662          990,000         240         234       7/1/18            240
558         Actual Days / 360 Year-Days        7.6662          975,000         120         114       7/1/08            300
551         Actual Days / 360 Year-Days        7.6662          970,000         120         115       8/1/08            300
578         Actual Days / 360 Year-Days        8.0412          950,000         120         112       5/1/08            300
592         Actual Days / 360 Year-Days        8.5412          950,000         120         111       4/1/08            300
600         Actual Days / 360 Year-Days        8.1662          940,000         240         234       7/1/18            240
554         Actual Days / 360 Year-Days        8.4162          925,000         120         112       5/1/08            300
546         Actual Days / 360 Year-Days        7.9162          900,000         120         114       7/1/08            300
601         Actual Days / 360 Year-Days        7.9162          862,000         120         113       6/1/08            300
609         Actual Days / 360 Year-Days        7.9162          860,000         120         115       8/1/08            300
501         Actual Days / 360 Year-Days        8.0412          860,000         120         109       2/1/08            300
934         Actual Days / 360 Year-Days        7.9162          850,000         120         117      10/1/08            300
549         Actual Days / 360 Year-Days        8.5412          850,000         120         113       6/1/08            300
528         Actual Days / 360 Year-Days        8.0412          840,000         120         112       5/1/08            300
598         Actual Days / 360 Year-Days        7.9162          800,000         120         116       9/1/08            300
604         Actual Days / 360 Year-Days        7.6662          800,000         120         115       8/1/08            300
508         Actual Days / 360 Year-Days        7.4162          800,000         180         171       4/1/13            180
635         Actual Days / 360 Year-Days        8.1662          770,000         240         238      11/1/18            240
550         Actual Days / 360 Year-Days        8.2912          750,000         120         113       6/1/08            300
616         Actual Days / 360 Year-Days        7.5412          738,000         120         118      11/1/08            300
945         Actual Days / 360 Year-Days        7.2912          730,000         120         117      10/1/08            300
567         Actual Days / 360 Year-Days        7.6662          730,000         120         115       8/1/08            300
518         Actual Days / 360 Year-Days        7.4162          730,000         180         171       4/1/13            180
537         Actual Days / 360 Year-Days        7.4162          712,000         180         174       7/1/13            300
576         Actual Days / 360 Year-Days        7.7912          700,000         120         111       4/1/08            300
634         Actual Days / 360 Year-Days        8.0412          679,000         120         118      11/1/08            300
542         Actual Days / 360 Year-Days        7.9162          675,000         120         114       7/1/08            300
509         Actual Days / 360 Year-Days        8.2912          675,000         120         111       4/1/08            300
559         Actual Days / 360 Year-Days        8.0412          654,000         120         114       7/1/08            300
568         Actual Days / 360 Year-Days        7.6662          650,000         120         116       9/1/08            300
538         Actual Days / 360 Year-Days        8.1662          652,000         120         112       5/1/08            300
534         Actual Days / 360 Year-Days        8.0412          652,000         120         111       4/1/08            300
939         Actual Days / 360 Year-Days        7.7912          648,000         120         117      10/1/08            300
541         Actual Days / 360 Year-Days        8.1662          650,000         120         112       5/1/08            300
641         Actual Days / 360 Year-Days        8.1662          640,000         120         118      11/1/08            300
588         Actual Days / 360 Year-Days        8.2912          629,000         120         116       9/1/08            300
565         Actual Days / 360 Year-Days        7.5412          625,000         120         115       8/1/08            300
577         Actual Days / 360 Year-Days        7.9162          620,000         120         115       8/1/08            300
561         Actual Days / 360 Year-Days        7.9162          610,000         120         115       8/1/08            300
530         Actual Days / 360 Year-Days        7.7912          612,000         120         111       4/1/08            300
525         Actual Days / 360 Year-Days        8.5412          612,000         240         230       3/1/18            240
615         Actual Days / 360 Year-Days        7.7912          600,000         120         114       7/1/08            300
637         Actual Days / 360 Year-Days        8.0412          592,000         120         118      11/1/08            300
514         Actual Days / 360 Year-Days        7.4162          600,000         180         171       4/1/13            180
612         Actual Days / 360 Year-Days        7.4162          585,000         120         112       5/1/08            300
579         Actual Days / 360 Year-Days        7.9162          575,000         120         112       5/1/08            300
596         Actual Days / 360 Year-Days        8.0412          568,000         120         115       8/1/08            300
632         Actual Days / 360 Year-Days        7.5412          560,000         120         118      11/1/08            300
540         Actual Days / 360 Year-Days        8.4162          560,000         120         112       5/1/08            300
503         Actual Days / 360 Year-Days        8.1662          550,000         120         110       3/1/08            300
572         Actual Days / 360 Year-Days        8.0412          540,000         120         110       3/1/08            300
936         Actual Days / 360 Year-Days        8.1662          521,250         240         237      10/1/18            240
570         Actual Days / 360 Year-Days        7.9162          520,000         120         115       8/1/08            360
587         Actual Days / 360 Year-Days        8.4162          520,000         120         114       7/1/08            300
</TABLE>

<TABLE>
<CAPTION>
                                                                         Number of
                  Remaining                                              Properties  Anticipated
                Amortization   Cut-off Date   Cut-off Date  Servicing     Securing    Repayment
Loan Number         Term          Balance          LTV         Fee          Loan         Date            Seller
- -----------------------------------------------------------------------------------------------------------------------
<S>             <C>            <C>            <C>           <C>          <C>         <C>         <C>                   
932                  357       5,884,978.41        75         0.0838           1                 DRE
582                  296       3,486,035.03        74         0.0838           2                 DRE
639                  299       3,297,581.68        72         0.0838           1                 DRE
935                  357       3,194,370.91        71         0.0838           1                 DFC (Sutter)
636                  358       2,979,417.38        65         0.0838           1                 DFC (Sutter)
573                  290       2,374,931.23        49         0.0838           1                 DFC (Sutter)
937                  297       2,302,194.93        71         0.0838           1                 DFC (Sutter)
621                  297       2,292,873.31        74         0.0838           1                 DRE
938                  297       2,025,014.27        72         0.0838           1                 DFC (Sutter)
510                  351       1,940,119.15        73         0.0838           1                 DFC (Wingate)
519                  350       1,888,326.45        79         0.0838           4                 DRE
606                  295       1,741,856.07        70         0.0838           1                 DRE
589                  236       1,673,614.89        67         0.0838           1                 DRE
627                  296       1,668,316.76        73         0.0838           1                 DRE
527                  292       1,637,348.21        71         0.0838           1                 DRE
569                  296       1,617,204.84        76         0.0838           1                 DRE
594                  233       1,582,980.63        60         0.0838           1                 DRE
524                  290       1,544,857.49        74         0.0838           1                 DFC (Wingate)
500                  349       1,487,244.01        71         0.0838           1                 DRE
940                  297       1,445,507.10        72         0.0838           1                 DRE
521                  290       1,424,593.62        66         0.0838           1                 DFC (ITLA)
585                  293       1,390,750.49        70         0.0838           1                 DFC (ITLA)
504                  289       1,384,503.94        63         0.0838           1                 DRE
614                  294       1,342,751.11        74         0.0838           1                 DRE
586                  296       1,305,140.22        69         0.0838           1                 DRE
622                  354       1,264,835.66        63         0.0838           1                 DFC (Sutter)
623                  354       1,223,006.50        61         0.0838           1                 DFC (Sutter)
515                  171       1,167,817.13        39         0.0838           1                 DFC (ITLA)
595                  296       1,135,770.89        70         0.0838           1                 DRE
933                  297       1,069,074.98        75         0.0838           1                 DRE
535                  294       1,043,907.88        67         0.0838           1                 DFC (ITLA)
605                  296       1,021,007.50        74         0.0838           1                 DRE
608                  293       1,012,745.68        74         0.0838           1                 DFC (Secore)
543                  294       1,006,422.33        75         0.0838           1                 DRE
618                  237         994,966.85        59         0.0838           1                 DRE
602                  295         994,860.32        62         0.0838           1                 DRE
511                  291         990,983.81        71         0.0838           1                 DRE
536                  234         980,976.99        70         0.0838           1                 DFC
558                  294         969,342.99        75         0.0838           1                 DFC (ITLA)
551                  295         965,253.78        62         0.0838           1                 DRE
578                  292         943,076.72        52         0.0838           1                 DFC (ITLA)
592                  291         942,810.76        63         0.0838           1                 DRE
600                  234         931,432.67        69         0.0838           1                 DFC (Secore)
554                  292         918,766.69        74         0.0838           1                 DRE
546                  294         895,039.58        69         0.0838           1                 DFC (Parmann)
601                  293         856,304.94        74         0.0838           1                 DFC
609                  295         855,997.82        67         0.0838           1                 DRE
501                  289         850,695.11        74         0.0838           1                 DFC (Wingate)
934                  297         847,680.72        69         0.0838           1                 DRE
549                  293         845,057.72        68         0.0838           1                 DRE
528                  292         833,878.30        73         0.0838           1                 DFC (Aries)
598                  296         796,958.63        66         0.0838           1                 DRE
604                  295         796,085.60        72         0.0838           1                 DRE
508                  171         778,544.76        31         0.0838           1                 DFC (ITLA)
635                  238         767,633.14        72         0.0838           1                 DRE
550                  293         745,406.92        75         0.0838           1                 DRE
616                  298         736,501.85        65         0.0838           1                 DFC (Sutter)
945                  297         727,738.06        66         0.0838           1                 DRE
567                  295         726,428.12        69         0.0838           1                 DRE
518                  171         710,422.11        36         0.0838           1                 DFC (ITLA)
537                  294         707,655.82        74         0.0838           1                 DRE
576                  291         693,840.21        73         0.0838           1                 DRE
634                  298         677,749.19        70         0.0838           1                 DFC (Parmann)
542                  294         671,279.70        73         0.0838           1                 DFC (Sutter)
509                  291         669,623.09        70         0.0838           1                 DRE
559                  294         650,488.34        65         0.0838           1                 DRE
568                  296         647,406.50        65         0.0838           1                 DRE
538                  292         647,369.58        72         0.0838           1                 DRE
534                  291         646,538.60        74         0.0838           1                 DRE
939                  297         646,185.39        72         0.0838           1                 DRE
541                  292         645,383.71        72         0.0838           1                 DRE
641                  298         638,849.92        71         0.0838           1                 DRE
588                  296         626,779.57        74         0.0838           1                 DRE
565                  295         621,865.38        62         0.0838           1                 DRE
577                  295         617,114.72        69         0.0838           1                 DRE
561                  295         607,161.24        69         0.0838           1                 DRE
530                  291         606,614.60        61         0.0838           1                 DFC (Progress)
525                  230         602,977.56        67         0.0838           1                 DFC (Wingate)
615                  294         596,606.60        75         0.0838           1                 DFC (Sutter)
637                  298         590,909.45        75         0.0838           1                 DRE
514                  171         583,908.62        42         0.0838           1                 DFC (ITLA)
612                  292         580,168.15        36         0.0838           1                 DFC (Wingate)
579                  292         570,701.14        69         0.0838           1                 DRE
596                  295         565,423.14        74         0.0838           1                 DRE
632                  298         558,863.19        66         0.0838           1                 DRE
540                  292         556,226.33        73         0.0838           1                 DRE
503                  290         545,049.71        68         0.0838           1                 DFC (Wingate)
572                  290         535,014.54        74         0.0838           1                 DFC (ITLA)
936                  237         518,899.07        71         0.0838           1                 DRE
570                  355         518,582.94        74         0.0838           1                 DRE
587                  294         517,422.74        66         0.0838           1                 DRE
</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 the  Mortgage  Loans set forth on Schedule I to
this Annex B as to which ACLI 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 the  Mortgage  Loans set forth on Schedule I to this Annex B as
to which ACLI 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).

     (ii) The Responsible Party had full right and authority to sell, assign and
transfer  each such Mortgage Loan to the Seller (or, in the case of the Mortgage
Loans  set  forth  on  Schedule  I to  this  Annex  B as to  which  ACLI  is the
Responsible  Party, to GSMC  immediately  prior to the transfer of such Mortgage
Loans to GSMC).  GSMC had full right and authority to sell,  assign and transfer
the Mortgage  Loans as to which ACLI is the  Responsible  Party,  (assuming  the
accuracy of the  representations  and  warranties in this paragraph (ii) made by
ACLI).

     (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) Neither the  Responsible  Party nor any party  servicing the Mortgage
Loan on behalf of the  Responsible  Party,  has  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)  Neither  the  Responsible   Party  nor  any  party  Servicing  the
Mortgaging on behalf of the  Responsible  Party has 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  Mortgage Loan or (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 other than non-continuing
expenses 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 (or,  in the  alternative,  requires  the  Borrower  to comply with all laws
generally)  and,  except with  respect to  Mortgage  Loans for which ACLI 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 ten 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.  Except  under
circumstances  that  would be  reasonably  acceptable  to a  prudent  commercial
mortgage lender or that would not otherwise  materially and adversely affect the
security intended to be provided by the related Mortgage,  the Mortgage for each
Mortgage Loan  provides  that  proceeds  paid under any such casualty  insurance
policy will (or, at the lender's  option,  will) be applied either to the repair
or  restoration of the related  Mortgaged  Property or to the payment of amounts
due under such Mortgage Loan. 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 where  mandatory flood purchase
requirements apply, 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) meeting
the  requirements  of the  then  current  guidelines  of the  Federal  Insurance
Administration in effect with a generally  acceptable  insurance carrier,  in an
amount  representing  coverage  not less than the  least of (1) the  outstanding
principal  balance of such Mortgage Loan,  (2) the full insurable  value of such
Mortgaged Property,  and (3) the maximum amount of insurance available under the
National Flood Insurance Act of 1968, as amended.

     (xiv) One or more Phase I environmental  site assessments  ("ESA") or, with
respect to the Mortgage  Loans set forth on Annex A,  environmental  transaction
screens  ("ETS" and,  together  with each ESA, an  "Environmental  Report") were
performed  (or an update of a  previously  conducted  Environmental  Report  was
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).  With respect to the
Mortgage Loans for which an ETS was  conducted,  the conducting of an ETS rather
than an ESA was consistent with prudent  commercial  lending practices under the
circumstances.  Each  ETS was  conducted  in a  manner  which  exceeded  current
American  Society for Testing  Materials  Standards of an ETS.  The  Responsible
Party,  having made no  independent  inquiry other than  reviewing the resulting
Environmental Report(s) and/or employing an environmental  consultant to perform
the  ESA(s)  or  ETS(s)  referenced  herein,  and,  with  respect  to each  ETS,
conducting any  reasonable  inquiry based upon such ETS, has no knowledge of any
material and adverse  environmental  condition or  circumstance  affecting  such
Mortgaged  Property  that  was  not  disclosed  in  the  related   Environmental
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 and/or the lessee's  interest
under a ground lease of real  property  and such other  property as set forth in
the related Mortgage File.

     (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),  and all such payments
have been  delivered (or will be delivered in  accordance  with the terms of the
Pooling Agreement) to 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)  Unless  insured  against  under  the  related  title  policy,   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  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  amounts  paid by the
tenant  as  specifically   provided  under  the  related  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 lodging 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 at least the following
acts (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 (or to the best knowledge of any party  servicing the Mortgage Loan on
behalf of the Responsible Party), 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
(or to the best knowledge of any party  servicing the Mortgage Loan on behalf of
the  Responsible  Party),  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)  Neither  the  Responsible  Party  nor any  party  servicing  the
Mortgage Loan on behalf of the Responsible Party has any 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  option  of the
mortgagee  to  defease  a  mortgaged  property  (the  "Defeasance   Option")  is
exercisable  (i) no earlier than a date that is at least two years following the
Closing Date and (ii) only with substitute collateral  constituting  "government
securities"    within   the    meaning   of   Treasury    Regulations    Section
1.860G-2(a)(8)(i),  (B) the Borrower will not be liable for any shortfalls  from
the  Defeasance  Loan except to the extent so liable  prior to  defeasance,  (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),  and (D) the related  loan  documents  provide  that the
reasonable  costs and expenses of exercising the Defeasance  Option are required
to be paid by the related Borrower.

     (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) The terms of such ground  lease and the related  Mortgage,
         taken together,  require any related insurance  proceeds (other than in
         respect  of a total or  substantially  total loss or taking) 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) 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 to the best of the Responsible Party's knowledge 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   (other  than   exclusivity  or  parking   maintenance  or
         structural  repair  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
         mortgagee 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 being threatened or has been
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:

                  (A) Each Borrower and each Healthcare  Facility  substantially
         complies with all applicable  federal,  state,  commonwealth  and local
         laws, regulations, quality and safety standards 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) 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   Facility   operator  or  manager   (each,  a
         "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) Each Healthcare Facility  substantially  complies with all
         requirements  for  participation  in Medicare  and  Medicaid;  and 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) There are 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 and
         Medicaid 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)  No  Borrower  in  the  related  Mortgage,   no  Borrower,
         Healthcare  Operator  or  Healthcare  Facility  is 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) Each Healthcare  Facility and the use thereof  complies in
         all material respects with all applicable health care, nursing facility
         and other similar regulatory requirements.

                  (I) 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) There are no 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) There are no pending  Medicaid,  Medicare  or  Third-Party
         Payors' Programs  proceedings,  suits or  investigations  at any of the
         Healthcare  Facilities that might have a material adverse effect on the
         operations of the Healthcare Facility.

                  (L) 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) 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)  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.

     (liii)  (A)  With  respect  to the five  largest  Mortgage  Loans  based on
percentage of Cut-Off Date Stated Principal  Balance,  a Uniform Commercial Code
financing  statement  has been sent for filing  and/or  recording  in all places
necessary to perfect a valid security interest in certain personal property, and
(B) with respect to each other Mortgage Loan, the applicable  closing procedures
required that a Uniform  Commercial Code financing  statement be sent for filing
in such places,  and the  Responsible  Party is not aware of any failure to send
such a financing statement for any such other Mortgage Loan.


<PAGE>


                                     ANNEX C

                                   [RESERVED]


<PAGE>

                                     ANNEX D

                             SCHEDULE OF EXCEPTIONS
                         TO REPRESENTATIONS & WARRANTIES

1.       Representation and Warranty (i)

               i.   CPC--Van  Dresser  Building:  John B. Levy Company,  Inc. is
                    paid a monthly broker's strip.

2.       Representation and Warranty (vii)

               i.   AMRESCO--The   Phillips  Building:   Various  late  mortgage
                    payments.

3.       Representation and Warranty (ix)

               i.   Archon--Comfort  Inn Biloxi  and  Comfort  Suites  Biloxi (2
                    loans):  These properties have suffered recent damage from a
                    hurricane and the amount of insurance  proceeds to cover the
                    damage  is  currently  being  negotiated  with the  insurer.
                    Borrower's  insurance  agent  has  estimated  the  aggregate
                    damage  to  be  approximately  $250,000.  Borrower  has  not
                    received an anticipated  $75,000  advance from his insurance
                    company.  Of the  estimated  $250,000  in  damage,  Borrower
                    apparently  has made only  minor  repairs.  Borrower  cannot
                    begin any of the major repairs  without the insurance  money
                    as  there  is  great  demand  for  contractors  and they all
                    require payment in advance.

               ii.  Daiwa  (DFC)--Carriage  House Apartments:  This property has
                    suffered damage from a hurricane.  The insurance company has
                    issued a check for  $620,467  covering  initial  damage  and
                    business  interruption  which  amount  is being  held by the
                    interim  servicer  in  escrow.  Although  the  Borrower  has
                    forwarded  invoices for completed repair work,  borrower has
                    not yet  requested  any  release of the funds  being held in
                    escrow by the  interim  servicer.  Approximately  50% of the
                    repair  work has been  completed  and the  remainder  of the
                    repair work is expected to be completed  in May of 1999.  In
                    the  event the  repairs  are not  completed  by May of 1999,
                    Borrower is entitled to collect additional rent interruption
                    insurance.

               iii. Daiwa (DFC)--Compasse  Pointe Apartments:  This property has
                    suffered damage from a hurricane.  The insurance company has
                    issued a check for  $990,862  covering  initial  damage  and
                    business  interruption  which  amount  is being  held by the
                    interim  servicer  in  escrow.  Although  the  Borrower  has
                    forwarded  invoices for completed repair work,  borrower has
                    not yet  requested  any  release of the funds  being held in
                    escrow by the  interim  servicer.  Approximately  50% of the
                    repair  work has been  completed  and the  remainder  of the
                    repair work is expected to be completed  in May of 1999.  In
                    the  event the  repairs  are not  completed  by May of 1999,
                    Borrower is entitled to collect additional rent interruption
                    insurance.

4.       Representation and Warranty (xiv)

               i.   AMRESCO--Wells  Plaza Shopping Center:  Above ground storage
                    tank  registration  recommended  by  Phase I (no  notice  of
                    violation  received) and required  post-closing has not been
                    completed.

5.       Representation and Warranty (xix)

               i.   CPC--Van  Dresser  Building:  John B. Levy Company,  Inc. is
                    paid a monthly broker's strip.

6.       Representation and Warranty (xxiii)

         a.    Outside the boundaries

               i.   Archon--Emery  Park  Apartments:  Building  encroaches  onto
                    utility  easement.  Deck and pool pump  slid  past  building
                    line.

               ii.  Archon--The Hidden Oaks, Azalea Trails,  Kentwood (1 loan, 3
                    properties):  Has material  encroachments which could not be
                    insured over.

         b.    In material violation

               i.   Archon--The Castro Convertible  Buildings:  Alterations were
                    made to the buildings without the requisite approvals of the
                    New York  Building  Departments  and  Landmarks  Commission.
                    Borrower has until 4/15/99 to acquire the approvals.

7.       Representation and Warranty (xxvii)

         a.    (A)

               i.   Archon--Walnut  Business Park: Not all C/Os obtained because
                    the City of Dallas  did not issue or could not find C/Os for
                    tenants who had been in occupancy for ten or more years.

               ii.  CPC--Cumberland  Airport Center:  Shell C/O obtained.  Shell
                    C/O  contemplates use for 13 individual units of equal size.
                    However,  property  technically  has 14 units although there
                    are only 11 tenants  occupying the 14 units.  The permitting
                    department  indicated  that the  property is in violation of
                    the permit, but that the city will not require compliance or
                    re-permitting until the property is renovated.

               iii. CPC--Seven  Courts  Apartments:  Only 5 of 9  C/Os  obtained
                    because  C/Os  for  older   apartment   buildings  were  not
                    available.

               iv.  CPC--Harbour  Vines Apartments:  Only 11 of 14 C/Os obtained
                    because  C/Os  for  older   apartment   buildings  were  not
                    available.

               v.   CPC--East  Cooper:  C/Os  have been  obtained  for the three
                    major tenants (Pennsylvania House of Furniture,  Twin Rivers
                    Lanes  and Fire  House  Stores)  but  copies of C/Os for the
                    other tenants are missing or were never issued.

               vi.  AMRESCO--Greenbriar  Atrium  II  Office  Building:  All work
                    necessary to obtain elevator permit, electrical lock permit,
                    structural  permit  and  C/O has  been  completed  and  such
                    permits and C/O are expected to be issued shortly.

8.       Representation and Warranty (xl)

         a.    (C)

               i.   Archon--Walnut  Business Park:  Opinion letter of Borrower's
                    counsel is not required for defeasance.

               ii.  Archon--Woodlands IV & V Business Center:  Opinion letter of
                    Borrower's counsel is not required for defeasance.

9.       Representation and Warranty (xlvi)

               i.   AMRESCO--Greenbriar  Atrium  II  Office  Building:  All work
                    necessary to obtain elevator permit, electrical lock permit,
                    structural  permit  and  C/O has  been  completed  and  such
                    permits and C/O are expected to be issued shortly.

               ii.  AMRESCO--The   Phillips  Building:   Various  late  mortgage
                    payments.

10.      Representation and Warranty (xlviii)

               i.   CPC--Red  Oaks   Apartments:   Tax  parcel   includes  other
                    property,  but Borrower  pays taxes on the entire tax parcel
                    and Lender is escrowing  for the full amount of taxes on the
                    tax parcel.

11.      Representation and Warranty (xlix)

         a.    (D) (1)

               i.   Archon--Country Villa Cheviot Healthcare:  Borrower does not
                    make this  covenant.  However,  Borrower  does  covenant  to
                    operate  the  property  "in a prudent  manner in  [material]
                    compliance w/ applicable laws and  regulations...  necessary
                    for the use and  operation  of the property and to cause all
                    licenses, permits...  necessary for the use and operation...
                    to remain in effect."

               ii.  Archon--Country Villa University  Healthcare:  Borrower does
                    not make this covenant.  However,  Borrower does covenant to
                    operate  the  property  "in a prudent  manner in  [material]
                    compliance w/ applicable laws and  regulations...  necessary
                    for the use and  operation  of the property and to cause all
                    licenses, permits...  necessary for the use and operation...
                    to remain in effect."

               iii. Archon--Bruckner  Nursing Home:  Borrower does not make this
                    covenant.  However,  Borrower  does  covenant to operate the
                    property "in a prudent  manner in  [material]  compliance w/
                    applicable laws and regulations... necessary for the use and
                    operation  of  the  property  and  to  cause  all  licenses,
                    permits...  necessary for the use and operation... to remain
                    in effect."

               iv.  Archon--Cuero  Nursing  Center:  Borrower does not make this
                    covenant.  However,  Borrower  does  covenant to operate the
                    property "in a prudent  manner in  [material]  compliance w/
                    applicable laws and regulations... necessary for the use and
                    operation  of  the  property  and  to  cause  all  licenses,
                    permits...  necessary for the use and operation... to remain
                    in effect."

         b.    (I)

               i.   Archon--Cuero   Nursing   Center:    Borrower   makes   this
                    representation  but not with  respect to the prior three (3)
                    years. Responsible Party has reviewed the survey history for
                    the prior  two (2)  years  and has not found any  violations
                    that  appeared to constitute  "substandard  quality of care"
                    (as defined in 42 C.F.R. Section 488.301).

               ii.  Archon--Country  Villa Cheviot  Healthcare:  Borrower  makes
                    this  representation but not with respect to the prior three
                    (3) years. Responsible Party has reviewed the survey history
                    for the prior two (2) years and has not found any violations
                    that  appeared to constitute  "substandard  quality of care"
                    (as defined in 42 C.F.R. Section 488.301).

               iii. Archon--Bruckner   Nursing   Home:   Borrower   makes   this
                    representation  but not with  respect to the prior three (3)
                    years. Responsible Party has reviewed the survey history for
                    the prior  two (2)  years  and has not found any  violations
                    that  appeared to constitute  "substandard  quality of care"
                    (as defined in 42 C.F.R. Section 488.301).

         c.    (N)

               i.   Archon--Country Villa Cheviot Healthcare:  Representation by
                    Borrower  is limited  to best of  Borrower's  knowledge.  An
                    absolute  representation  is  made  to  this  effect  by the
                    operator in the operator's agreement.

               ii.  Archon--Country Villa University Healthcare:  Representation
                    by Borrower is limited to best of Borrower's  knowledge.  An
                    absolute  representation  is  made  to  this  effect  by the
                    operator in the operator's agreement.

         d.    (P)

               i.   Archon--Country Villa Cheviot Healthcare:  Loan documents do
                    not  specifically  address  this  representation.   However,
                    Borrower does covenant that the property will be operated in
                    a   "prudent   manner"   and  "as  may  be   necessary   for
                    participation in the Medicare,  Medicaid or other applicable
                    reimbursement programs to remain in effect."

               ii.  Archon--Country Villa University Healthcare:  Loan documents
                    do not specifically  address this  representation.  However,
                    Borrower does covenant that the property will be operated in
                    a   "prudent   manner"   and  "as  may  be   necessary   for
                    participation in the Medicare,  Medicaid or other applicable
                    reimbursement programs to remain in effect."

               iii. Archon--Bruckner   Nursing  Home:   Loan  documents  do  not
                    specifically address this representation.  However, Borrower
                    does  covenant  that  the  property  will be  operated  in a
                    "prudent manner" and "as may be necessary for  participation
                    in the Medicare,  Medicaid or other applicable reimbursement
                    programs to remain in effect."

               iv.  Archon--Cuero   Nursing   Center:   Loan  documents  do  not
                    specifically address this representation.  However, Borrower
                    covenants  that  property  will be  operated  in a  "prudent
                    manner" and "as may be necessary  for  participation  in the
                    Medicare,   Medicaid  or  other   applicable   reimbursement
                    programs to remain in effect at the Premises."




                                                                January 20, 1999




Addressees Listed on Schedule A


            Re:      GS Mortgage Securities Corporation II, Commercial Mortgage
                     Pass-Through Certificates, Series 1999-C1

Ladies and Gentlemen:

     We are rendering  this opinion in connection  with the issuance on the date
hereof  of  the GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through Certificates,  Series 1999-C1, 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 Q, Class
R and  Class  LR (the  "Certificates"),  pursuant  to a  Pooling  and  Servicing
Agreement, dated as of January 10, 1999 (the "Pooling and Servicing Agreement"),
among GS Mortgage Securities  Corporation II, as seller (the "Seller"),  Goldman
Sachs Mortgage Company ("GSMC"),  as responsible party, Amresco Capital Limited,
Inc. ("ACLI"), as responsible party, Daiwa Finance Corp. ("DFC"), as responsible
party,  Daiwa Real Estate Finance Corp.  ("DREFC"),  as responsible  party, GMAC
Commercial Mortgage Corporation,  as master servicer,  Lennar Partners, Inc., as
special servicer,  LaSalle National Bank, as trustee, and ABN AMRO Bank N.V., as
fiscal  agent.  We have acted as the Seller's  special tax counsel in connection
with the  aforementioned  transaction.  Capitalized  terms  used  herein but not
defined  herein have the  respective  meanings  given to them in the Pooling and
Servicing Agreement.

     In rendering the opinion set forth below,  we have examined and relied upon
the originals or copies,  certified or otherwise identified to our satisfaction,
of the Pooling and Servicing  Agreement,  the Loan Sale  Agreement,  dated as of
January 10, 1999, between GSMC and the Seller, the Loan Sale Agreement, dated as
of January 10, 1999, between ACLI and the Seller, the Loan Sale Agreement, dated
as of January 10,  1999,  between DFC and the Seller,  the Loan Sale  Agreement,
dated as of January 10, 1999,  between  DREFC and the Seller,  the  Underwriting
Agreement,  dated  January  8,  1999,  among the  Seller,  Goldman,  Sachs & Co.
("GS&Co.")  and Norwest  Investment  Services,  Inc.  ("Norwest"),  the Purchase
Agreement,   dated  January  15,  1999,  between  the  Seller  and  GS&Co.,  the
Prospectus, dated December 22, 1998 and the Prospectus Supplement, dated January
8, 1999, relating to the offering of the Class A-1, Class A-2, Class X, Class B,
Class C, Class D and Class E Certificates,  the Offering Circular, dated January
15, 1999, relating to the offering of the Class F, Class G,


<PAGE>

Class  H,  Class  J,  Class  R and  Class  LR  Certificates,  specimens  of  the
Certificates,  and such  certificates,  corporate  records and other  documents,
agreements  and  instruments,  including,  among  other  things,  the  documents
delivered on the Closing Date,  and we have made such  examination of matters of
fact and law, as we have deemed necessary as a basis for the opinion hereinafter
expressed. In connection with such examination,  we have assumed the genuineness
of all signatures, the authenticity of all documents, agreements and instruments
submitted to us as originals,  the conformity to original documents,  agreements
and instruments of all documents,  agreements and instruments submitted to us as
copies or specimens and the  authenticity  of the  originals of such  documents,
agreements and instruments submitted to us as copies or specimens.  We have also
assumed  that  all  documents,   agreements  and  instruments   have  been  duly
authorized,  executed and delivered by all parties thereto,  enforceable against
such parties in accordance with their respective terms. As to any facts material
to such  opinion  that  were  not  known  to us,  we have  relied  upon  written
certificates and  representations  of officers and other  representatives of the
Seller.

     In  rendering  the  opinion  set forth  below we do not express any opinion
concerning the laws of any  jurisdiction  other than the Federal income tax laws
of the United States of America.

     Based upon the foregoing,  assuming that the elections  required by Section
860D(b) of the Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  are
properly  made, and assuming that the Trust Fund is  administered  in compliance
with the Pooling and Servicing  Agreement as in effect on the Closing Date,  and
with any subsequent  changes in the law, including any amendments to the Code or
applicable  Treasury  regulations  thereunder,  it is our opinion on the Closing
Date and thereafter that (a) the Trust Fund,  exclusive of the Excess  Interest,
the Default  Interest,  the Excess Interest  Distribution  Account,  the Class Q
Distribution  Account  and the  Deductible  Reserve  Account,  will  qualify for
treatment for Federal  income tax purposes as two separate real estate  mortgage
investment  conduits,  as defined in Section  860D of the Code (the  "Upper-Tier
REMIC" and the "Lower-Tier  REMIC");  (b) the Class A-1 Certificates,  Class A-2
Certificates,  Class B Certificates, Class C Certificates, Class D Certificates,
Class E  Certificates,  Class F  Certificates,  Class  G  Certificates,  Class H
Certificates,  Class J  Certificates  and Class X  Certificates  will  represent
"regular  interests" in the Upper-Tier  REMIC and the Class R Certificates  will
constitute the sole class of "residual interests" in the Upper-Tier REMIC within
the meaning of the Code; (c) the Lower-Tier  Regular  Interests will  constitute
"regular  interests" in the Lower-Tier REMIC and the Class LR Certificates  will
constitute the sole class of "residual interests" in the Lower-Tier REMIC within
the meaning of the Code; and (d) the portion of the Trust Fund consisting of the
Excess Interest, the Default Interest, the Excess Interest Distribution Account,
the Class Q  Distribution  Account and the  Deductible  Reserve  Account will be
classified  as a grantor  trust under  Subpart E, Part I, of Subchapter J of the
Code.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted


<PAGE>

or otherwise  referred to by any other person or for any other  purpose  without
our prior written consent.


                                        Very truly yours,


<PAGE>

                                   SCHEDULE A



GS Mortgage Securities Corporation II
85 Broad Street
New York, New York  10004

Goldman, Sachs & Co.
  as representative of the
  several underwriters
85 Broad Street
New York, New York  10004

LaSalle National Bank
135 South LaSalle Street, Suite 1740
Chicago, Illinois  60603

Standard & Poor's Rating Services
26 Broadway
New York, New York 10004

Moody's Investors Service, Inc.
99 Church Street, 4th Floor
New York, New York  10007




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